UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 1-K

 

ANNUAL REPORT

Pursuant to Regulation A of the Securities Act of 1933

 

For the fiscal year ended December 31, 2025

 

Masterworks Vault 4, LLC

(Exact name of issuer as specified in its charter)

 

Commission File Number: 024-12313

 

Delaware   93-2751431
State of other jurisdiction
of incorporation or Organization
  (I.R.S. Employer
Identification No.)

 

1 WORLD TRADE CENTER, 57TH FLOOR, NEW YORK, NY 10007

(Full mailing address of principal executive offices)

 

(203) 518-5172

(Issuer’s telephone number, including area code)

 

www.masterworks.com

(Issuer’s website)

 

Series 326 Class A Ordinary Shares, Series 356 Class A Ordinary Shares, Series 361 Class A Ordinary Shares, Series 363 Class A Ordinary Shares, Series 366 Class A Ordinary Shares, Series 367 Class A Ordinary Shares, Series 368 Class A Ordinary Shares, Series 376 Class A Ordinary Shares, Series 380 Class A Ordinary Shares, Series 381 Class A Ordinary Shares, Series 383 Class A Ordinary Shares, Series 385 Class A Ordinary Shares, Series 387 Class A Ordinary Shares, Series 389 Class A Ordinary Shares, Series 391 Class A Ordinary Shares, Series 392 Class A Ordinary Shares, Series 393 Class A Ordinary Shares, Series 395 Class A Ordinary Shares, Series 403 Class A Ordinary Shares, Series 404 Class A Ordinary Shares, Series 405 Class A Ordinary Shares, Series 407 Class A Ordinary Shares, Series 412 Class A Ordinary Shares, Series 416 Class A Ordinary Shares, Series 418 Class A Ordinary Shares, Series 419 Class A Ordinary Shares, Series 422 Class A Ordinary Shares, Series 424 Class A Ordinary Shares, Series 425 Class A Ordinary Shares, Series 426 Class A Ordinary Shares, Series 427 Class A Ordinary Shares, Series 428 Class A Ordinary Shares, Series 433 Class A Ordinary Shares, Series 434 Class A Ordinary Shares, Series 435 Class A Ordinary Shares, Series 437 Class A Ordinary Shares, Series 440 Class A Ordinary Shares, Series 448 Class A Ordinary Shares, Series 450 Class A Ordinary Shares, Series 454 Class A Ordinary Shares, Series 455 Class A Ordinary Shares, Series 457 Class A Ordinary Shares, Series 458 Class A Ordinary Shares, Series 459 Class A Ordinary Shares, Series 460 Class A Ordinary Shares, Series 472 Class A Ordinary Shares, Series 477 Class A Ordinary Shares, Series 480 Class A Ordinary Shares, Series 496 Class A Ordinary Shares, Series 500 Class A Ordinary Shares, Series 502 Class A Ordinary Shares, Series 503 Class A Ordinary Shares, Series 516 Class A Ordinary Shares, Series 517 Class A Ordinary Shares

(Securities issued pursuant to Regulation A)

 

 

 

 
 

 

TABLE OF CONTENTS

 

Cautionary Statement Regarding Forward-Looking Statements 3
Item 1. Business 3
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 8
Item 3. Directors and Officers 10
Item 4. Security Ownership of Management and Certain Securityholders 12
Item 5. Interest of Management and Others in Certain Transactions 13
Item 6. Other Information 13
Item 7. Financial Statements F-1
Item 8. Exhibits 14

 

2
 

 

Part II.

 

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

 

This Annual Report contains certain forward-looking statements that are subject to various risks and uncertainties. Forward-looking statements are generally identifiable by use of forward-looking terminology such as “may,” “will,” “should,” “potential,” “plan,” “intend,” “expect,” “outlook,” “seek,” “anticipate,” “estimate,” “approximately,” “believe,” “could,” “project,” “predict,” or other similar words or expressions. Forward-looking statements are based on certain assumptions, discuss future expectations, describe future plans and strategies, or state other forward-looking information. Our ability to predict future events, actions, plans or strategies is inherently uncertain. Although we believe that the expectations reflected in our forward-looking statements are based on reasonable assumptions, actual outcomes could differ materially from those set forth or anticipated in our forward-looking statements. Factors that could cause our forward-looking statements to differ from actual outcomes include, but are not limited to, those described under the heading “Risk Factors” in our most recent Offering Circular filed with the Securities and Exchange Commission (“SEC”), as such factors may be updated from time to time in our periodic filings and offering circular supplements filed with the SEC, which are accessible on the SEC’s website at www.sec.gov. Readers are cautioned not to place undue reliance on any of these forward-looking statements, which reflect our views as of the date of this Annual Report. Furthermore, except as required by law, we are under no duty to, and do not intend to, update any of our forward-looking statements after the date of this Annual Report, whether as a result of new information, future events or otherwise.

 

Item 1. Business

 

As used in this Report, “we,” “our,” “ours,” “us,” or the “Company,” refer to Masterworks Vault 4, LLC, a Delaware series limited liability company and, as the context requires, the series of the Company and the segregated portfolios of Masterworks Cayman, SPC that holds title to the Artwork of each series, individually or collectively. “Masterworks” refers to Masterworks, LLC, and or its wholly owned subsidiaries.

 

Overview

 

We are a Delaware series limited liability company formed on August 4, 2023 to facilitate investment in distinct artworks (each, an “Artwork” and collectively, the “Artworks”). We are managed by our affiliate, Masterworks Administrative Services, LLC (the “Administrator”).

 

Each Artwork is owned by a separate series of the Company. Each series raises investment capital by offering Class A shares pursuant to Regulation A of the Securities Act of 1933, as amended (each an “Offering” and, collectively, “Offerings”). The Class A shares of each series represent ordinary membership interests in such series (“Class A shares”) and an investment solely in a particular series and, thus, indirectly in the Artwork beneficially owned by that series. As a Delaware series limited liability company, the debts, liabilities, obligations and expenses incurred, contracted for or otherwise existing with respect to a particular series of the Company are segregated and enforceable only against the assets of such series under Delaware law.

 

On or about August 23, 2023, the Company commenced accepting subscriptions for one or more Offerings. As of December 31, 2025, aggregate subscriptions of $54,838,900 had been accepted by the Company and closed upon, resulting in the issuance of an aggregate of 2,741,945 Class A ordinary shares of various series at $20.00 per share. All of the proceeds from each Offering are used to pay, directly or indirectly, for the acquisition of Artwork, and to pay an expense allocation to Masterworks.

 

During all relevant times following the initial closing of each Offering, each series will hold title to the specific Artwork that it acquires in a segregated portfolio of Masterworks Cayman, SPC, or “Masterworks Cayman”, a Cayman Islands segregated portfolio company. A segregated portfolio company registered under the Cayman Islands Companies Law is a single entity which may establish internal segregated portfolios. As of December 31, 2025, no series of the Company or any segregated portfolio of Masterworks Cayman beneficially owns any material assets other than the single Artwork associated with such series or has any indebtedness or commercial obligations following the final closing of such series offering other than obligations arising pursuant to a management services agreement with Masterworks and potential contractual obligations associated with an eventual sale of the Artwork of a series.

 

3
 

 

Other than activities related to each series offering and the acquisition and maintenance of the Artworks, we have not conducted any other business activities or operations. Our strategy is to hold the Artwork for capital appreciation and to display and promote the Artwork so as to enhance its value and broaden its exposure to the art-viewing public. We will not conduct any business activities except for activities relating to the ownership, maintenance, promotion and the eventual sale of the Artwork.

 

We are totally reliant on Masterworks to maintain the Artwork and administer our business.

 

The Art Market

 

The global art market entered a recovery cycle in 2025 following a prolonged downturn. Combined public auction revenue at Christie’s, Sotheby’s and Phillips, rose approximately 15.5% year-over-year to $9.56 billion. This followed a significant contraction in 2024, when global auction revenue at the three major houses declined 26% to $8.27 billion as fewer major estate consignments came to market and sellers shifted toward private sales.

 

The recovery was heavily weighted to the second half of the year. The first half of 2025 remained soft, with auction sales at the major houses declining approximately 6% year-over-year, though the rate of decline was less severe than in prior periods. Conditions shifted decisively in the second half as several landmark single-owner collections came to market. The November New York auction season was the strongest in three years, realizing approximately $2.2 billion across the major houses, up approximately 53% from November 2024. The season was anchored by the Leonard Lauder collection, which realized $527.5 million at Sotheby’s, and included record-setting results for Gustav Klimt ($236.3 million, the most expensive Modern work sold at auction) and Frida Kahlo ($54.7 million, the most expensive work by a woman artist sold at auction). Sotheby’s auction sales rose 28.7% and Christie’s 7.2% for the full year.

 

Impressionist and Modern art led the recovery, with year-over-year growth of approximately 31.4%. Post-War and Contemporary art, the categories most relevant to the Company’s portfolio, remained softer, declining 17.7% and 12.3%, respectively, though buyer appetite for quality works with strong provenance remained firm. The use of third-party guarantees continued to rise, reaching approximately 73% of Post-War and Contemporary evening sale lots in the first half of 2025, the highest share since 2016.

 

The market for female artists continued to gain momentum, with Frida Kahlo’s record sale a notable milestone. Female surrealists including Leonora Carrington, Remedios Varo, and Leonor Fini continued to see strong demand, and Roy Lichtenstein emerged as the top-selling Post-War artist by annual sales value, driven by estate consignments.

 

The Post-War & Contemporary Art category has exhibited price appreciation at an estimated annualized rate of 10.24% from 1995 to 2025, versus 10.35% for the S&P 500 Index, with a correlation factor of -0.09), suggesting art’s potential as a risk diversifier.

 

Looking ahead through 2026, market sentiment has continued to improve following a strong New York auction season in November 2025, which saw approximately $2.2 billion in sales across Christie’s, Sotheby’s and Phillips, the strongest fall auction season in three years and up significantly from the prior year.

 

The strength of such a sale season can be a signal of renewed market confidence which can attract new supply of quality consignments to market, which has the effect of drawing new bidders to sales. We see this dynamic as potentially the early stages of a recovery cycle. A backlog of major estate sales, which grew over the last several years, remains a potential catalyst for further improvement in market sentiment and opportunity for price discovery. We expect the auction market to play an important role in setting the pace for this next market cycle. Geopolitics and financial-market volatility, however, remain risks to demand, particularly at the top end of the market.

 

Through 2025, art market transaction volumes have remained below prior periods, which has reduced near-term opportunities for artwork sales by us and by extension, capital formation for new Masterworks offerings. This has resulted in fewer portfolio exits and corresponding distributions to investors. However, we expect the renewed momentum in market sentiment to create more opportunities for exits in 2026. The Company continues to exercise flexibility in timing sales based on market conditions. For the Administrator, reduced realized sales has decreased cash flows from profit participation, though management fee accruals continue as designed.

 

4
 

 

We are otherwise not aware of any additional trends, uncertainties, demands, commitments or events that will materially affect our operations.

 

Administrative Services

 

Pursuant to a management services agreement by and between the Company, on behalf of each applicable series, Masterworks Cayman, on behalf of each applicable segregated portfolio, and the Administrator (the “Services Agreement”), the Administrator will pay all of our ordinary ongoing operating costs and expenses and manage all management services relating to our business, each series and the Artwork of each series in exchange for preferred equity interests in each segregated portfolio of Masterworks Cayman (“SPC Preferred shares”) issued at a rate of 1.5% of the total equity interests of each segregated portfolio of Masterworks Cayman outstanding, per annum. SPC Preferred shares have a liquidation preference of $20.00 per share. The Administrator will also manage any extraordinary or non-routine services which may be required, from time-to-time, including, without limitation, litigation or services in connection with a sale of the Artwork of a series or any sale, merger, third-party tender offer or other similar transaction involving us. Any third-party costs incurred by the Administrator or payments made by the Administrator in connection with litigation or major transactions will be reimbursed upon the sale of the Artwork of a series or us, as applicable. Because the Company has no employees and no liquid capital resources, the Company is totally reliant on the Administrator to maintain the Artwork of each series and administer each series’ operations. We may determine to sell the Artwork of a series without engaging a third-party intermediary, in which event, the Administrator would be permitted to charge the buyer of the Artwork of a series a reasonable fee not to exceed the lowest published buyer’s premium charged by Sotheby’s, Christie’s or Phillips in effect at such time.

 

Competition

 

At the time we attempt to sell the Artwork of a series, we may face substantial competition from other entities, such as galleries, and individuals who are selling or seeking to sell similar artworks. These other parties may be willing to sell their artworks at a lower price than us. Further, we will face significant risks from other competitive factors prevailing in the art market, such as the available supply of similar artworks for sale.

 

Government Regulation

 

As tangible personal property, art is subject to regulation under different city, state and federal statutory schemes. Generally, domestic art transactions that are conducted within the United States are subject to state Uniform Commercial Code statutes, which govern the sale of goods. Some states have additionally enacted art specific legislation, such as New York’s Arts and Cultural Affairs Law and California’s Resale Royalty Act. In addition, federal statutes such as the Holocaust Expropriated Art Recovery Act and the National Stolen Property Act can apply to title disputes in the art market context. International art transactions involving the import and export of art into and out of the United States will subject us to the rules and regulations established by the United States Customs and Border Protection. Further, we and Masterworks will be subject to the requirements of the federal Cultural Property Implementation Act which is the United States’ accession legislation for the 1970 United Nations Educational, Scientific, and Cultural Organization (UNESCO) Convention which protects countries’ cultural property, including artwork. New York City, as a major art auction center, has enacted legislation governing the activities of auctioneers in the New York City Administrative Code and Masterworks may be subject to these regulations through its transactions and financing arrangements with auctioneers.

 

Art transactions that cross international borders may be subject to tariffs, duties, and other trade regulations. Recent fluctuations in global trade policy may impact the art market, with certain categories of artwork facing tariffs as high as 27.5% when imported from specific countries. These tariffs can substantially affect acquisition costs, shipping logistics, and overall investment returns. Our business model requires constant monitoring of these evolving trade policies to optimize transaction structures and minimize unnecessary costs to investors. We maintain relationships with customs specialists to navigate these complexities efficiently.

 

5
 

 

The Uniting and Strengthening America by Providing Appropriate Tools Required to Intercept and Obstruct Terrorism Act of 2001 (Patriot Act) is intended to strengthen the ability of U.S. law enforcement agencies and intelligence communities to work together to combat terrorism on a variety of fronts. The Patriot Act, to which we are subject, has significant implications for depository institutions, brokers, dealers and other businesses involved in the transfer of money. The Patriot Act required us to implement policies and procedures relating to anti-money laundering, compliance, suspicious activities, and currency transaction reporting and due diligence on customers. The Patriot Act also requires federal banking regulators to evaluate the effectiveness of an applicant in combating money laundering in determining whether to approve a proposed bank acquisition.

 

Risk Factors

 

Investing in the Class A shares of a series involves a high degree of risk and are only suitable for investors who can hold their investment for an indefinite period and can afford to lose their entire investment. The risks described in this section should not be considered an exhaustive list of the risks that prospective investors should consider before investing in the Class A shares of a series. Prospective investors should consult their accountant and other advisors as to legal, tax, business, financial, and related aspects of an investment in a series of the Company. Set forth below is a summary of certain risks that should be considered before making an investment.

 

Each series owns a unique artwork and whether or not a series will be able to deliver capital appreciation to investors is largely dependent on the art market, which we cannot control. We cannot make any assurance that our business model will be successful. Our operations are dedicated to acquiring and maintaining Artworks held by our series and facilitating the ultimate sale of Artworks. The ability of any series to deliver capital appreciation will depend to a large extent on economic conditions, the art market in general and the market for works produced by the specific artist, which are factors that are beyond our control. The value of an Artwork may decline after a series purchases it.

 

We do not expect any series to generate any material amount of revenues and Class A shares do not generate current yield. We do not expect any series to generate any material revenue, so investors will only recognize a return on their investment if the Artwork held by a series is sold or they are able to sell their shares and must be prepared to hold their investment for an indefinite period. An investment in the Class A shares of a series is unsuitable for investors seeking current yield and is only suitable for those seeking long term capital appreciation.

 

We are undiversified. Investing in a series is highly risky since 100% of such investment is concentrated in a single artwork.

 

Your ability to trade shares or otherwise exit your investment is highly uncertain. There is no active public market for the Class A shares of a series and an active trading market may not ever develop or, even if developed, may not be available to all shareholders, may not be sustained or may cease to exist. Although we facilitate or intend to facilitate secondary purchases and sales of the Class A shares of a series on an alternative trading system operating by a third-party broker-dealer (the “ATS”), certain investors are not eligible to participate on the ATS, including certain non-U.S. citizens, and it may not provide an effective means to sell your shares or receive a price for your shares that is reflective of the fair value of the Class A shares of a series or the Artwork of such series. The Class A shares of a series are thinly traded and dealers do not typically participate in the trading market, which means that trading is episodic and prices at which trades are executed often do not reflect the underlying value of the Artwork of a series. In addition, we impose restrictions on the transfer of the Class A shares of a series. Accordingly, you should consider the resale market for the Class A shares of a series to be severely limited, as you may be unable to resell your shares without significant expense or it may take a lengthy period of time to do so and you may need to offer to sell them at a price that is considerably lower than the fair value or net asset value of the Class A shares of a series..

 

Artwork may be sold at a loss. An artwork can decline in value and investors in Masterworks shares may lose all or a significant portion of their investment. Even if the Artwork of a series appreciates in value, the rate of appreciation may be insufficient to cover costs and expenses.

 

The Class A shares are illiquid. The Class A shares of a series are not eligible for trading on any stock exchange. We intend to hold the Artwork of a series for an indefinite period and the maintenance of an active trading market for the shares is uncertain. Although you may be able to sell shares on the ATS, no assurance can be given that there will be a liquid market or that you will realize fair value upon any such sale. Historically, trading in Masterworks issuer securities on the ATS has been characterized by low transaction volume and inefficient pricing. Investors should be prepared to hold their investment for an indefinite period of time, as there can be no assurance that the shares can ever be tradable or that the Artwork of a series can be sold.

 

6
 

 

Costs will diminish returns. Fixed costs, such as the expense allocation and administrative services fees paid to Masterworks and variable costs, such as Masterworks profit sharing and costs to sell the Artwork of a series, will reduce overall returns on invested capital.

 

Investing in art is subject to numerous risks. These risks include, without limitation (i) claims with respect to authenticity or provenance, (ii) physical damage due to improper storage, poor workmanship, accidents, theft, natural disasters, fire, etc., (iii) legal challenges to ownership, (iv) market risks, (v) economic risks, and (vi) fraud. Also, the artist that produced the Artwork could fall out of favor for a variety of reasons which would reduce an Artwork’s marketability and value. Any of these risks could reduce the value of the Class A shares of a series.

 

Art is illiquid. Art is a highly illiquid asset and we cannot guarantee that there will be a buyer for the Artwork of a series at any reasonable price or within any given time frame.

 

Trends in the art market may change. Temporary consumer popularity or trends among collectors may lead to short-term or temporary price increases, followed by decreases in value. Trends are difficult to predict and may adversely impact the value of the Artwork of a series and or our ability to sell the Artwork of a series.

 

Claims could cause losses. Buying and selling artwork can involve potential claims regarding title, provenance and or authenticity of the artwork. Costs associated with litigation and or settlement may be advanced by the Administrator, but are ultimately the responsibility of each series. Accordingly, the existence of any such claims may require us to sell the Artwork of a series at an inopportune time and will reduce the proceeds of a sale that are available to shareholders. Further, although we maintain authenticity and title insurance coverage, such coverage may not be sufficient against potential claims.

 

Insurance coverage may be insufficient. Insurance coverage may expressly exclude damage caused by war, losses caused by chemical or biological contamination and certain other potential loss scenarios. In addition, coverage limits at any point in time may be below fair value.

 

The Company is totally reliant on Masterworks. The Company has no liquid capital resources and is 100% reliant on Masterworks to maintain and eventually sell the Artwork of each series. If the Masterworks business model were to fail, we would likely need to sell the Artwork of each series and the timing and manner of any such forced sale may be suboptimal to maximize the sale price and value to shareholders. In addition, although we believe the Administrator has sufficient capital resources and sources of liquidity to perform its obligations under the Services Agreement for the foreseeable future, there can be no assurance that the Administrator will be able to maintain sufficient capital to satisfy its obligations in future periods.

 

Masterworks has conflicts of interest. Masterworks earns fees and incurs costs for administering Masterworks issuers such as the Company. Although, there is significant alignment between investors and Masterworks since Masterworks earns fees in the form of equity interests and has a profit sharing interest in each segregated portfolio, Masterworks sells a portion of its equity interests periodically and may earn money from other activities, such as for displaying the Artwork of a series, providing advisory services, future trading in the shares of a series, sale of the Artwork of a series without using a third-party intermediary or in other ways. Masterworks may have financial incentives to hold the Artwork of a series for a long time since it earns management fees for the duration of its holding period. Conversely, Masterworks may have financial incentives to sell the Artwork of a series prematurely to monetize its equity interests. Masterworks’ interests and the interests of its Board of Managers and officers may not always be aligned with your interests.

 

Liquidation timing is highly uncertain. There can be no assurance as to the timing of a liquidating distribution or that a series will pay a liquidating distribution at all. Investment is only suitable for those who can afford to hold their investment indefinitely and afford to sustain a total loss of capital.

 

The Board of Managers has complete authority to administer our business consistent with our operating agreement. Our Board of Managers has sole voting power over matters such as mergers, consolidations, acquisitions, winding up and dissolution of the Company and each individual series (as applicable). Additionally, we, in our sole and absolute discretion, may decide to sell the Artwork of a series at any time and in any manner.

 

The issuance of equity to the Administrator will have a dilutive effect on the holders of the Class A shares of a series and has priority upon a liquidation event. The Administrator will earn a management services fee for each series in the form of SPC Preferred shares (which are exchangeable for Class A shares of the Company). These fees will, when issued and exchanged (if applicable), effectively dilute your economic interest in the Artwork of a series. In addition, the holders of SPC Preferred shares have a $20.00 per share liquidation preference over the holders of SPC ordinary shares. In the event of a liquidation of a series, the Administrator (or an affiliate of the Administrator that holds the preferred shares of the corresponding segregated portfolio) would receive $20.00 per share of liquidation proceeds, prior to (and in preference to) the holders of the corresponding ordinary shares receiving any amount of such liquidation proceeds.

 

Employees

 

None.

 

Material Legal Proceedings

 

None.

 

7
 

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

The following discussion of the financial condition and results of operations of the Company should be read in conjunction with our audited Consolidated Financial Statements and the related notes.

 

Overview

 

We are a Delaware series limited liability company formed to facilitate investments in distinct Artworks by conducting an offering of Class A shares of one or more series pursuant to a Tier II offering under Regulation A+, acquiring the Artworks and maintaining the Artworks for future sale. We are managed by our affiliate, the Administrator.

 

During all relevant times following the initial closing of each series offering, each series will hold title to the specific Artwork that it acquires in a segregated portfolio of Masterworks Cayman, SPC, or “Masterworks Cayman”, a Cayman Islands segregated portfolio company. A segregated portfolio company registered under the Cayman Islands Companies Law is a single legal entity which may establish internal segregated portfolios. Each series owns 100% of the ordinary share capital of the applicable segregated portfolio, and such segregated portfolio will be treated as a subsidiary of the applicable series for financial reporting purposes. As of December 31, 2025, no series of the Company or any segregated portfolio of Masterworks Cayman beneficially owns any material assets other than the single Artwork associated with such series or has any indebtedness or commercial obligations following the final closing of such series offering other than obligations arising pursuant to a management services agreement with Masterworks and potential contractual obligations associated with an eventual sale of the Artwork of a series.

 

Pursuant to the Services Agreement among Masterworks, the Company, on behalf of each applicable series, Masterworks Cayman, on behalf of each applicable segregated portfolio and the Administrator, Masterworks manages all of our administrative services and funds all ordinary and necessary costs and expenses to maintain the Artwork of each series. In exchange for these services, the Administrator receives SPC Preferred shares at a rate of 1.5% per annum. The SPC Preferred share issuances are made quarterly in arrears and there is no overall limit to the number of SPC Preferred Shares that may be issued to Masterworks. Masterworks will be entitled to receive $20.00 per SPC Preferred share in preference to distributions to holders of Class A shares. Each series of the Company or segregated portfolio of Masterworks Cayman, as applicable, will remain obligated to reimburse the Administrator for any extraordinary or non-routine costs, payments and expenses, if any, in cash from the proceeds of a sale of the Artwork of such series, and Masterworks may also charge additional transactional fees upon a private sale of Artwork in certain circumstances.

 

In addition, a one-time expense allocation payment to Masterworks by each series from the proceeds of a series offering is intended to be reasonable compensation for (i) financing commitments, (ii) Masterworks’ sourcing the Artwork of such series, (iii) all research, data analysis, condition reports, appraisal, due diligence, travel, currency conversion and legal services to acquire the Artwork of such series and (iv) the use of the Masterworks platform and Masterworks intellectual property. No such charges or expenses are otherwise invoiced to the Company.

 

Other than activities related to each series offering and the acquisition and maintenance of the Artworks, we have not conducted any other business activities or operations. Our strategy is to display, promote and market the Artwork of each series in a manner designed to enhance its provenance and increase its exposure and its value.

 

We do not expect to generate any material amount of revenues or cash flow unless and until we sell the Artwork of a series. We are totally reliant on Masterworks to maintain the Artwork and administer our business. Although we believe the Administrator has sufficient capital resources and sources of liquidity to perform its obligations under the Services Agreement for the foreseeable future, there can be no assurance that the Administrator will be able to maintain sufficient capital to satisfy its obligations in future periods.

 

Operating Results

 

Our operating results for any particular series for any fiscal period following the closing date on which the applicable series offering is fully subscribed will only reflect the management services fee, which includes all ordinary and necessary operating expenses, and any extraordinary or non-recurring items for which we are responsible. Accordingly, differences in operating results from one fiscal period to the next are primarily attributable to the timing of the acquisition and disposition of the Artwork of a series. Operating results for a particular series for any fiscal period may also be affected by changes in the fair value of the Artwork of such series, since the services fee payable to Masterworks in the form of SPC Preferred shares is recorded based on the fair value of the SPC Preferred shares over the time period during which the related services are performed.

 

8
 

 

During the periods presented in the audited Consolidated Financial Statements included in this Report, neither the Company nor any series was responsible for any extraordinary or non-recurring expenses.

 

Contingent Liabilities

 

Neither the Company nor any series had any contingent liabilities as of December 31, 2025.

 

Income Taxes

 

We expect that the Company will be treated as a partnership for U.S. federal income tax purposes and not as an association or publicly traded partnership subject to tax as a corporation. As a partnership, we generally will not be subject to U.S. federal income tax. Instead, each shareholder that is subject to U.S. tax will be required to take into account its distributive share, whether or not distributed, of each item of our income, gain, loss, deduction or credit.

 

We had no federal and state income tax assets, liabilities or expenses (other than for management fees deducted in connection with the Services Agreement) as of and for the year ended December 31, 2025.

 

Liquidity and Capital Resources of the Administrator

 

We do not maintain any material liquid assets and, accordingly, we rely upon the Administrator to pay for the maintenance and administration of our Company and the business of each series in accordance with the Services Agreement. The table below summarizes selected unaudited balance sheet information of the Administrator as of December 31, 2025 and December 31, 2024, respectively:

 

   December 31, 
   2025   2024 
Assets        
Cash, cash equivalents and restricted cash  $3,507,005   $17,190,905 
Investments in securities from affiliates   25,425,229    26,047,704 
Property and equipment, net   364,415    251,043 
Other assets   3,920,495    1,456,405 
Total assets  $33,217,144   $44,946,057 
           
Liabilities          
Current liabilities  $3,525,946   $11,384,165 
Long-term liabilities   -    - 
Total liabilities   3,525,946    11,384,165 
           
Member’s Equity   29,691,198    33,561,892 
Total member’s equity  $29,691,198   $33,561,892 

 

We believe the Administrator has sufficient sources of current and future liquidity to satisfy its obligations under the Services Agreement for the foreseeable future. We do not believe the Company will need to raise any additional funds through the issuance and sale of securities for any series that has completed an offering in the foreseeable future, excluding management fee shares, and we are not permitted to do so under our operating agreement without prior approval of holders of the Class A ordinary shares of such series.

 

Masterworks, including the Administrator, has experienced considerable growth since inception in 2017, which has been funded through borrowings from Scott W. Lynn, the Founder of Masterworks and equity contributions of approximately $110 million from private investors in October 2021. Masterworks earns the vast majority of its management fees and obtains profits interests in the form of equity interests in issuers sponsored on the Masterworks Platform and periodically sells these equity interests for cash consideration. Masterworks has generated operating losses and negative cash flows from operations since 2022.

 

The Administrator earns fees in the form of SPC Preferred shares. Once earned the SPC Preferred shares will be exchangeable for Class A shares of the series of which the segregated portfolio holds the Artwork at an exchange rate of 1 for 1, which effectively results in dilution of other Class A shareholders of 1.5% per annum. The direct incremental costs incurred by the Administrator to satisfy its obligations under the Services Agreement are expected to be less than its revenues.

 

9
 

 

The Administrator has covenanted in the Services Agreement that for so long as such agreement remains in effect, the Administrator will maintain on hand cash reserves sufficient to pay at least one year of estimated expenses to satisfy its obligations under the Services Agreement to fund the Company’s and each series operations until the sale of the Artwork of each series. The costs incurred by the Administrator to satisfy its obligations under the Services Agreement and similar agreements for other issuers are expected to be less than its cash inflows, though such cash inflows may be insufficient to fund the Administrator’s operations and growth initiatives. Masterworks intends to fund its ongoing operations and future growth through the sale of management fee shares, together with other revenues generated by Masterworks, and may seek additional sources of third-party financing.

 

Masterworks entered into a revolving senior secured promissory note with the Lynn Family Trust 001 in December 2025. The outstanding principal balance of the loan as of December 31, 2025 was $7 million. The loan is secured by substantially all assets of Masterworks, including a pledge of equity interests in the Company beneficially owned by Masterworks. Other than these rights to acquire equity interests from Masterworks in the event of a default under the loan facility, Masterworks creditors have no rights, claims or interest in the assets of the Company.

 

The Administrator conducts other business activities, including the management of other entities similar to the Company and expects that, with scale and maturity of its operations as sales of artwork and management fee shares become a more regular occurrence, the Administrator’s cash inflows will consistently exceed its costs. The Company cannot estimate at this time what the aggregate costs and expenses of the Administrator will be with respect to such activities as they will depend on many factors. Additionally, we intend to own the Artwork of each series for an indefinite period, although we will evaluate any reasonable third party offers to acquire the Artwork of a series following the offering conducted by the series.

 

Commitments from Affiliates to Fund Operations

 

We have a written agreement with the Administrator to fund our operations and costs to maintain the Artwork of each series until we sell the Artwork or the earlier termination of the Services Agreement.

 

Item 3. Directors and Officers

 

As of the date of this Annual Report, the following table sets forth the names of the executive officers and members of the Board of Managers of the Company and their positions and offices with the Company:

 

Name   Age   Position
         
Nigel S. Glenday   43   Chief Executive Officer; Chief Financial Officer; Member of the Board of Managers
         
Joshua B. Goldstein   58   General Counsel and Secretary; Member of the Board of Managers
         
Eli D. Broverman   47   Member of the Board of Managers; Independent Manager

 

Nigel S. Glenday. Mr. Glenday has served as Chief Executive Officer since inception and as Chief Financial Officer and a member of the Board of Managers of the Company since inception. He has also served as Chief Financial Officer of our affiliate Masterworks, LLC since April 2019 and the Chief Executive Officer of Masterworks Investor Services, LLC since August 2021. From March 2015 through April 2019, Mr. Glenday was a Managing Director for Athena Art Finance Corp., a leading independent art-secured finance company. From July 2012 to March 2015, Mr. Glenday was a Vice President at StormHarbour Securities, LLP, a global markets and financial advisory firm. From 2009 to 2012, Mr. Glenday was an Associate at Morgan Stanley in the Financial Institutions Group, Investment Banking Division, and from 2005 through 2009, Mr. Glenday was an Analyst and Associate Director in the Financial Institutions Group at UBS Investment Bank. Mr. Glenday holds a B.A. in Economics and History from the University of Virginia, where he graduated as a member of Phi Beta Kappa Honor Society.

 

Joshua B. Goldstein. Mr. Goldstein has served as a Board Member, the General Counsel and Secretary of the Company since inception and has served in such capacities with our affiliate Masterworks, LLC since February 1, 2018. From September 2016 through December 2017, Mr. Goldstein was a shareholder in the Denver office of Greenspoon Marder, P.A. From April 2015 through August 2016, Mr. Goldstein was self-employed as a corporate attorney. From September 2012 through March 2015, Mr. Goldstein was Executive Vice President, Chief General Counsel and Corporate Secretary of Intrawest Resorts Holdings, Inc., a NYSE-listed resort and adventure company. Prior to joining Intrawest, Mr. Goldstein was a Counsel in the New York office of Skadden, Arps, Slate, Meagher & Flom, LLP from June 2007 to August 2012 and he was an Associate at Skadden from September 1996 until August 2005, where he concentrated on corporate finance, corporate securities and mergers and acquisitions. Mr. Goldstein was also previously a Partner in the New York office of Torys, LLP. Mr. Goldstein holds a B.A. in business administration from the University of Wisconsin-Madison and a J.D. from Fordham University School of Law and is a Certified Public Accountant (inactive).

 

10
 

 

Eli D. Broverman. Mr. Broverman has served as a Board Member and the Independent Manager of the Company since inception and has served as member of the Board of Managers of Masterworks, LLC since April 29, 2020. Mr. Broverman co-founded Betterment in 2007 and served as its President and COO from 2007 to 2017. An expert in securities and financial institutions law, Mr. Broverman has designed a wide range of structuring and compliance initiatives for broker-dealers and investment advisors. From 2005 to 2007, Mr. Broverman practiced law at the international law firm Proskauer Rose LLP, where he advised Fortune 500 companies and their senior management on securities, tax, and compensation matters. Mr. Broverman serves as an adviser and or Board Member of several privately held financial technology companies, including Betterment, Carver Edison, Covered by Sage, Bloom Credit, and Good Money.

 

The foregoing individuals have also served in the capacity as executive officers and members of the board of managers of our affiliated entities of Masterworks.

 

Key Employee of Masterworks

 

Although not an employee of the Company, through its arrangements with Masterworks, the Company significantly relies on services performed by Scott W. Lynn. Biographical information for Mr. Lynn is set forth below.

 

Mr. Lynn, who is the Founder of Masterworks, has served as the Chief Executive Officer of our affiliate Masterworks, LLC since February 1, 2018, and as the Chief Executive Officer of the Administrator since November 28, 2018. Mr. Lynn has been an active collector of contemporary art for more than twenty years and has built an internationally-recognized collection of Abstract Expressionism that has included works by Clyfford Still, Barnett Newman, Mark Rothko, Willem de Kooning, and more. Mr. Lynn’s collection has been exhibited at museums such as the Royal Academy in London, the Denver Art Museum, the Palm Beach Museum, National Gallery, the Guggenheim (New York), and the Museum of Modern Art. Mr. Lynn is an Internet entrepreneur and has founded, acquired, or acted as a majority-investor in over a dozen advertising technology, content, and fintech companies. Mr. Lynn serves as a board member of the International Foundation for Art Research (a non-profit; publisher of the IFAR journal, which topically focuses on art authenticity and stolen art research, as well as additional research projects related to artwork authenticity).

 

Compensation of Executive Officers

 

We do not currently have any employees nor do we currently intend to hire any employees who will be compensated directly by us. Each of the executive officers receive compensation for his or her services, including services performed for us, from Masterworks. Although we will indirectly bear some of the costs of the compensation paid to these individuals, through fees we pay to the Administrator, we do not intend to pay any compensation directly to these individuals.

 

Compensation of the Board of Managers

 

Members of the Board of Managers who are also officers of Masterworks and the Company receive no compensation in respect of their service on the Board of Managers. The Independent Manager receives compensation from Masterworks for serving in such capacity on multiple issuer entities. Although we will indirectly bear some of the costs of the compensation paid to the Independent Manager, through fees we pay to the Administrator, we do not intend to pay any compensation directly to this individual.

 

11
 

 

Compensation of the Administrator

 

For information regarding the compensation of our Administrator, please see “Management Compensation” in our Offering Statement on Form 1-A filed with the SEC on August 10, 2023, and such section is incorporated herein by reference.

 

Item 4. Security Ownership of Management and Certain Securityholders

 

The following table sets forth information about the current beneficial ownership of the Company at December 31, 2025, for:

 

  Each person known to us to be the beneficial owner of 10% or more of the Class A shares of any series eligible to vote;
     
  Each named executive officer;
     
  Each member of the Board of Managers; and
     
  All of the executive officers and members of the Board of Managers as a group.

 

Unless otherwise noted below, the address for each beneficial owner listed on the table is in care of our Company, 1 World Trade Center, 57th Floor, New York, New York 10007. We have determined beneficial ownership in accordance with the rules of the SEC. We believe, based on the information furnished to us, that the persons and entities named in the tables below have sole voting and investment power with respect to all shares that they beneficially own, subject to applicable community property laws.

 

      

Membership Interests

Beneficially Owned Prior to

the Series Offerings

   Class A Shares Beneficially
Owned After the Series
Offerings
 
Name of Beneficial Owner  Series   Number   Percent   Number   Percent 
Named Executive Officers and Board of Managers:   -                     
                          
Nigel S. Glenday, Chief Executive Officer; Chief Financial Officer(1)   -    -    *    -    * 
                          
Joshua B. Goldstein, General Counsel and Secretary(1)   -    -    *    -    * 
                          
Eli D. Broverman, Independent Representative (1)   -    -    *    -    * 
                          
All named executive officers and Members of the Board of Managers as a group (3 persons)   -    -    *    -    * 
                          
10% Holders:                         
                          
Mark Britto     Series 366                       6,250       12.74 %
Edward Lee     Series 392                       3,750       11.96 %
Erin Moore     Series 403                       1,500       11.96 %
Maurice Werdegar     Series 433                       2,500       17.67 %
Mark Britto     Series 457                       6,250       12.49 %
Divya Bhansali     Series 458                       2,000       10.47 %
Ralph Adams     Series 460                       2,500       11.21 %
Jonathan Huff     Series 472                       5,000       15.02 %

 

  * Less than 1.0%
     
  (1) Also serve as members of the Board of Managers of the Company.

 

The Lynn Family Trust 001 (the “Trust”) owns approximately 81% of the membership interests of Masterworks, LLC. Mr. Lynn is the Chief Executive Officer of Masterworks, LLC and Masterworks Administrative Services, LLC. By contract, Mr. Lynn has the power to vote 100% of the membership interests beneficially owned by the Trust and controls Masterworks. No other person beneficially owns 10% or more of the voting membership interests of Masterworks, LLC or any of its subsidiaries. Masterworks beneficially owns 100% of the Company’s non-voting Class B shares and earns SPC Preferred shares pursuant to the Services Agreement at an annual rate of 1.5%.

 

Class B shares beneficially owned by Masterworks entitle Masterworks to 20% of the profit on sale of the Artwork or the ability to convert such shares into Class A shares with a value at the time of conversion equal to 20% of the increase in value of our issued and outstanding Class A and B shares. The amounts reflected in the table do not include any Class A shares which may be issuable upon conversion of Class B shares because such amount is indeterminable, and does not include any Class A shares that Masterworks earned pursuant to a Services Agreement. For additional information regarding the hypothetical number of Class A shares that would be issued to Masterworks upon conversion of its Class B shares at various valuations, see “SECURITY OWNERSHIP OF MANAGEMENT AND CERTAIN SECURITYHOLDERS” in our Offering Statement on Form 1-A filed with the SEC on August 10, 2023, which section is incorporated herein by reference.

 

12
 

 

In addition, the following table represents the number and percentage of Class A shares of a series that are eligible to vote and the number and percentage of Class A shares of a series that are not eligible to vote as of December 31, 2025:

 

Series  Number of Class A shares eligible to vote   %   Number of Class A shares not eligible to vote   % 
Series 326   59,407    76.91%   17,834    23.09%
Series 356   88,775    98.22%   1,605    1.78%
Series 361   24,921    98.18%   463    1.82%
Series 363   24,600    98.51%   371    1.49%
Series 366   49,050    98.79%   600    1.21%
Series 367   52,850    98.20%   970    1.80%
Series 368   20,150    98.10%   390    1.90%
Series 376   55,500    96.76%   1,860    3.24%
Series 380   121,656    90.77%   12,371    9.23%
Series 381   83,250    96.73%   2,812    3.27%
Series 383   53,325    97.00%   1,648    3.00%
Series 385   180,400    96.79%   5,992    3.21%
Series 387   30,632    77.76%   8,759    22.24%
Series 389   24,079    77.93%   6,818    22.07%
Series 391   28,504    77.28%   8,381    22.72%
Series 392   31,350    97.13%   926    2.87%
Series 393   81,089    76.89%   24,366    23.11%
Series 395   24,054    77.94%   6,808    22.06%
Series 403   14,300    96.94%   452    3.06%
Series 404   60,150    97.31%   1,662    2.69%
Series 405   12,650    97.01%   390    2.99%
Series 407   100,513    77.90%   28,518    22.10%
Series 412   44,400    97.13%   1,312    2.87%
Series 416   37,268    76.84%   11,230    23.16%
Series 418   24,122    77.48%   7,012    22.52%
Series 419   92,396    77.00%   27,593    23.00%
Series 422   36,100    97.59%   890    2.41%
Series 424   165,800    97.61%   4,061    2.39%
Series 425   27,750    97.22%   794    2.78%
Series 426   28,504    77.10%   8,465    22.90%
Series 427   52,747    97.70%   1,244    2.30%
Series 428   67,942    77.16%   20,113    22.84%
Series 433   14,150    97.77%   323    2.23%
Series 434   72,553    80.26%   17,847    19.74%
Series 435   31,625    97.87%   688    2.13%
Series 437   25,539    98.21%   466    1.79%
Series 440   105,450    98.06%   2,090    1.94%
Series 448   31,897    98.87%   365    1.13%
Series 450   40,127    98.15%   755    1.85%
Series 454   159,550    98.53%   2,382    1.47%
Series 455   23,650    98.71%   308    1.29%
Series 457   50,050    99.06%   474    0.94%
Series 458   19,014    99.00%   192    1.00%
Series 459   12,750    98.89%   143    1.11%
Series 460   22,225    98.45%   350    1.55%
Series 472   33,272    99.66%   113    0.34%
Series 473   16,100    99.38%   101    0.62%
Series 477   21,843    99.39%   134    0.61%
Series 480   14,145    100.00%   0    0.00%
Series 496   24,719    99.96%   9    0.04%
Series 500   9,234    100.00%   0    0.00%
Series 502   15,764    99.89%   18    0.11%
Series 503   12,350    99.75%   31    0.25%

 

Item 5. Interest of Management and Others in Certain Transactions

 

For further details, please see Note 2, “Related Party Transactions” and Note 6, “Subsequent Events” in Item 7, Consolidated Financial Statements.

 

Item 6. Other Information

 

None.

 

13
 

 

Item 7. Consolidated Financial Statements

 

Masterworks Vault 4, LLC

 

Consolidated Financial Statements

January 1, 2025 - December 31, 2025

and January 1, 2024 - December 31, 2024

 

CONTENTS

 

  Page
   
Independent Auditor’s Report F-2
   
Consolidated Balance Sheet F-3
   
Consolidated Statement of Operations F-21
   
Consolidated Statement of Members’ Equity F-39
   
Consolidated Statement of Cash Flows F-66
   
Consolidated Notes to Financial Statements F-84 – F-89

 

F-1
 

 

Independent auditor’s report

 

To the Board of Managers and Members of

Masterworks Vault 4, LLC

 

Opinion

 

We have audited the accompanying consolidated financial statements of Masterworks Vault 4, LLC (the “Company”) as a whole, on a consolidated basis, which comprise the consolidated balance sheets of the Company as of December 31, 2025 and 2024, and the related consolidated statements of operations, members’ equity, and cash flows for the period January 1, 2025 through December 31, 2025 and January 1, 2024 through December 31, 2024, and the related notes to the consolidated financial statements. We have also audited the accompanying consolidated financial statements of each listed Series of the Company, which comprise each listed Series’ consolidated balance sheet as of December 31, 2025 and 2024, and the related consolidated statements of operations, members’ equity, and cash flows for the period January 1, 2025 through December 31, 2025 and January 1, 2024 through December 31, 2024, for each listed Series, and the related notes to each listed Series’ consolidated financial statements.

 

In our opinion, the consolidated financial statements for the Company as a whole and for each Series referred to above present fairly, in all material respects, the consolidated financial position of the Company as of December 31, 2025 and 2024, the financial position of each listed Series as of December 31, 2025 and 2024, the results of the Company’s consolidated operations, its member’s equity and its cash flows for the period January 1, 2025 through December 31, 2025 and January 1, 2024 through December 31, 2024, and the results of each listed Series’ consolidated operations, its member’s equity and cash flows for the period January 1, 2025 through December 31, 2025 and January 1, 2024 through December 31, 2024, in accordance with accounting principles generally accepted in the United States of America.

 

Basis for opinion

 

We conducted our audits in accordance with auditing standards generally accepted in the United States of America (GAAS). Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit of the Consolidated Financial Statements and Each Series’ Consolidated Financial Statements section of our report. We are required to be independent of the Company and each listed Series and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements relating to our audits and in accordance with U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

 

Responsibilities of Management for the Consolidated Financial Statements and Each Series’ Consolidated Financial Statements

 

Management is responsible for the preparation and fair presentation of the consolidated financial statements of the Company as a whole and each listed Series’ consolidated financial statements in accordance with accounting principles generally accepted in the United States of America, and for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the consolidated financial statements of the Company and each listed Series’ consolidated financial statements, management is required to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s ability and each listed Series’ ability to continue as a going concern within one year after the date that the consolidated financial statements of the Company and each listed Series’ consolidated financial statements are available to be issued.

 

Auditor’s Responsibilities for the Audit of the Consolidated Financial Statements and Each Series’ Consolidated Financial Statements

 

Our objectives are to obtain reasonable assurance about whether the consolidated financial statements of the Company as a whole and each listed Series’ consolidated financial statements are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with generally accepted auditing standards will always detect a material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Misstatements, including omissions, are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the consolidated financial statements of the Company as a whole or on each listed Series’ consolidated financial statements.

 

In performing an audit in accordance with generally accepted auditing standards, we:

 

Exercise professional judgment and maintain professional skepticism throughout the audit.
Identify and assess the risks of material misstatement of the consolidated financial statements of the Company and each listed Series’ consolidated financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements of the Company and each listed Series’ consolidated financial statements.
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control or each listed Series’ internal control. Accordingly, no such opinion is expressed.
Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the consolidated financial statements of the Company and each Series’ consolidated financial statements.
Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s ability and each listed Series’ ability to continue as a going concern for a reasonable period of time.

 

We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and certain internal control related matters that we identified during the audit.

 

 

AGD Legal, S. C.

Cancun, Quintana Roo

April 13, 2026

 

F-2
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Balance Sheet

As of December 31, 2025

 

   Series 326   Series 356   Series 361   Series 363   Series 366   Series 367 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $130    120    5,120    120    2,120    120 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   130    120    5,120    120    2,120    120 
Artwork   1,665,000    1,776,000    500,000    492,000    981,000    1,057,000 
Total Assets  $1,665,130    1,776,120    505,120    492,120    983,120    1,057,120 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-    -    5,000    -    2,000    - 
Management services fee payable   -    -    -    -    -    - 
Amounts due to affiliate for purchase of artwork   120,180    -    -    -    -    - 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   120,180    -    5,000    -    2,000    - 
Total Liabilities  $120,180    -    5,000    -    2,000    - 
Members’ Equity:                              
Total Members’ Equity  $1,544,950    1,776,120    500,120    492,120    981,120    1,057,120 
                               
Noncontrolling interests in consolidated subsidiary   -    32,166    7,788    7,422    12,000    19,400 
Members’ Equity   1,544,950    1,743,954    492,332    484,698    969,120    1,037,720 
                               
Total Liabilities And Members’ Equity  $1,665,130    1,776,120    505,120    492,120    983,120    1,057,120 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-3
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Balance Sheet

As of December 31, 2025

 

   Series 368   Series 376   Series 380   Series 381   Series 383   Series 385 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $120    130    130    130    130    130 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   120    130    130    130    130    130 
Artwork   403,000    1,110,000    2,609,000    1,665,000    1,066,000    3,608,000 
Total Assets  $403,120    1,110,130    2,609,130    1,665,130    1,066,130    3,608,130 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-    -    -    -    -    - 
Management services fee payable   -    -    -    -    -    - 
Amounts due to affiliate for purchase of artwork   -    -    -    -    -    - 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   -    -    -    -    -    - 
Total Liabilities  $-    -    -    -    -    - 
Members’ Equity:                              
Total Members’ Equity  $403,120    1,110,130    2,609,130    1,665,130    1,066,130    3,608,130 
                               
Noncontrolling interests in consolidated subsidiary   7,800    37,907    19,800    55,460    34,283    118,840 
Members’ Equity   395,320    1,072,223    2,589,330    1,609,670    1,031,847    3,489,290 
                               
Total Liabilities And Members’ Equity  $403,120    1,110,130    2,609,130    1,665,130    1,066,130    3,608,130 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-4
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Balance Sheet

As of December 31, 2025

 

   Series 387   Series 389   Series 391   Series 392   Series 393   Series 395 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $120    120    120    120    130    640 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   120    120    120    120    130    640 
Artwork   777,000    611,000    722,000    627,000    2,054,000    611,000 
Total Assets  $777,120    611,120    722,120    627,120    2,054,130    611,640 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-    -    -    -    -    520 
Management services fee payable   -    -    -    -    -    - 
Amounts due to affiliate for purchase of artwork   -    -    -    -    -    - 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   -    -    -    -    -    520 
Total Liabilities  $-    -    -    -    -    520 
Members’ Equity:                              
Total Members’ Equity  $777,120    611,120    722,120    627,120    2,054,130    611,120 
                               
Noncontrolling interests in consolidated subsidiary   10,957    6,940    13,900    18,520    47,354    6,240 
Members’ Equity   766,163    604,180    708,220    608,600    2,006,776    604,880 
                               
Total Liabilities And Members’ Equity  $777,120    611,120    722,120    627,120    2,054,130    611,640 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-5
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Balance Sheet

As of December 31, 2025

 

   Series 403   Series 404   Series 405   Series 407   Series 412   Series 416 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $130    120    130    120    120    120 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   130    120    130    120    120    120 
Artwork   286,000    1,203,000    253,000    2,553,000    888,000    944,000 
Total Assets  $286,130    1,203,120    253,130    2,553,120    888,120    944,120 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-    -    -    -    -    - 
Management services fee payable   -    -    -    -    -    - 
Amounts due to affiliate for purchase of artwork   -    -    -    5,240    -    - 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   -    -    -    5,240    -    - 
Total Liabilities  $-    -    -    5,240    -    - 
Members’ Equity:                              
Total Members’ Equity  $286,130    1,203,120    253,130    2,547,880    888,120    944,120 
                               
Noncontrolling interests in consolidated subsidiary   9,514    34,079    8,410    33,628    26,240    23,080 
Members’ Equity   276,616    1,169,041    244,720    2,514,252    861,880    921,040 
                               
Total Liabilities And Members’ Equity  $286,130    1,203,120    253,130    2,553,120    888,120    944,120 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-6
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Balance Sheet

As of December 31, 2025

 

   Series 418   Series 419   Series 422   Series 424   Series 425   Series 426 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $120    120    120    120    120    120 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   120    120    120    120    120    120 
Artwork   611,000    2,341,000    722,000    3,316,000    555,000    722,000 
Total Assets  $611,120    2,341,120    722,120    3,316,120    555,120    722,120 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-    -    -    -    -    - 
Management services fee payable   -    -    -    -    -    - 
Amounts due to affiliate for purchase of artwork   -    -    -    -    -    - 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   -    -    -    -    -    - 
Total Liabilities  $-    -    -    -    -    - 
Members’ Equity:                              
Total Members’ Equity  $611,120    2,341,120    722,120    3,316,120    555,120    722,120 
                               
Noncontrolling interests in consolidated subsidiary   10,081    48,540    17,800    82,248    16,787    14,420 
Members’ Equity   601,039    2,292,580    704,320    3,233,872    538,333    707,700 
                               
Total Liabilities And Members’ Equity  $611,120    2,341,120    722,120    3,316,120    555,120    722,120 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-7
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Balance Sheet

As of December 31, 2025

 

   Series 427   Series 428   Series 433   Series 434   Series 435   Series 437 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $120    120    120    120    120    120 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   120    120    120    120    120    120 
Artwork   1,055,000    1,721,000    283,000    1,785,000    632,500    511,000 
Total Assets  $1,055,120    1,721,120    283,120    1,785,120    632,620    511,120 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-    -    -    -    -    - 
Management services fee payable   -    -    -    -    -    - 
Amounts due to affiliate for purchase of artwork   -    -    -    -    -    - 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   -    -    -    -    -    - 
Total Liabilities  $-    -    -    -    -    - 
Members’ Equity:                              
Total Members’ Equity  $1,055,120    1,721,120    283,120    1,785,120    632,620    511,120 
                               
Noncontrolling interests in consolidated subsidiary   24,879    40,100    6,460    23,000    13,760    9,100 
Members’ Equity   1,030,241    1,681,020    276,660    1,762,120    618,860    502,020 
                               
Total Liabilities And Members’ Equity  $1,055,120    1,721,120    283,120    1,785,120    632,620    511,120 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-8
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Balance Sheet

As of December 31, 2025

 

   Series 440   Series 448   Series 450   Series 454   Series 455   Series 457 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $120    120    120    1,083    110    2,110 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   120    120    120    1,083    110    2,110 
Artwork   2,109,000    638,000    805,000    3,191,000    473,000    1,001,000 
Total Assets  $2,109,120    638,120    805,120    3,192,083    473,110    1,003,110 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-    -    -    600    -    2,000 
Management services fee payable   -    -    -    -    -    - 
Amounts due to affiliate for purchase of artwork   -    60    -    -    -    - 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   -    60    -    600    -    2,000 
Total Liabilities  $-    60    -    600    -    2,000 
Members’ Equity:                              
Total Members’ Equity  $2,109,120    638,060    805,120    3,191,483    473,110    1,001,110 
                               
Noncontrolling interests in consolidated subsidiary   41,800    7,300    12,640    47,640    6,160    9,748 
Members’ Equity   2,067,320    630,760    792,480    3,143,843    466,950    991,362 
                               
Total Liabilities And Members’ Equity  $2,109,120    638,120    805,120    3,192,083    473,110    1,003,110 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-9
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Balance Sheet

As of December 31, 2025

 

   Series 458   Series 459   Series 460   Series 472   Series 473   Series 477 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $(2,450)   110    610    110    610    110 
Receivable from Affiliates   2,570    -    -    -    -    - 
Total Current Assets   120    110    610    110    610    110 
Artwork   382,000    255,000    446,000    666,000    333,000    444,000 
Total Assets  $382,120    255,110    446,610    666,110    333,610    444,110 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $(2,560)   -    500    10    510    - 
Management services fee payable   -    -    -    -    -    - 
Amounts due to affiliate for purchase of artwork   1,720    -    -    -    11,000    6,140 
Other amounts due to affiliates   2,570    -    -    -    -    - 
Total Current Liabilities   1,730    -    500    10    11,510    6,140 
Total Liabilities  $1,730    -    500    10    11,510    6,140 
Members’ Equity:                              
Total Members’ Equity  $380,390    255,110    446,110    666,100    322,100    437,970 
                               
Noncontrolling interests in consolidated subsidiary   3,840    2,985    5,500    1,765    2,020    2,680 
Members’ Equity   376,550    252,125    440,610    664,335    320,080    435,290 
                               
Total Liabilities And Members’ Equity  $382,120    255,110    446,610    666,110    333,610    444,110 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-10
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Balance Sheet

As of December 31, 2025

 

   Series 480   Series 496   Series 500   Series 502   Series 503   Series 516 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $110    610    110    110    110    950,700 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   110    610    110    110    110    950,700 
Artwork   305,000    518,000    200,000    322,000    247,000    - 
Total Assets  $305,110    518,610    200,110    322,110    247,110    950,700 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-    500    -    -    -    - 
Management services fee payable   -    -    -    -    -    - 
Amounts due to affiliate for purchase of artwork   22,100    23,620    15,320    6,720    -    950,600 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   22,100    26,120    15,320    6,720    -    950,600 
Total Liabilities  $22,100    24,120    15,320    6,720    -    950,600 
Members’ Equity:                              
Total Members’ Equity  $283,010    494,490    184,790    315,390    247,110    100 
                               
Noncontrolling interests in consolidated subsidiary   -    180    -    360    620    - 
Members’ Equity   283,010    494,310    184,790    315,030    246,490    100 
                               
Total Liabilities And Members’ Equity  $305,110    518,610    200,110    322,110    247,110    950,700 

  

The accompanying notes are an integral part of these consolidated financial statements.

 

F-11
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Balance Sheet

As of December 31, 2025

 

   Series 517   Series General   Series Consolidated 
ASSETS               
Current Assets:               
Cash and Cash Equivalents  $100    (111,574)   854,969 
Receivable from Affiliates   -    113,134    115,704 
Total Current Assets   100    1,560    970,6730 
Artwork   -    -    55,050,500 
Total Assets  $100    1,560    56,021,173 
LIABILITIES AND MEMBERS’ EQUITY               
Current Liabilities:               
Unsettled subscriptions and investor subscription deposits  $-    -    9,080 
Management services fee payable   -    -    - 
Amounts due to affiliate for purchase of artwork   -         1,162,700 
Other amounts due to affiliates   -    1,560    4,130 
Total Current Liabilities   -    1,560    1,175,910 
Total Liabilities  $-    1,560    1,175,910 
Members’ Equity:               
Total Members’ Equity  $100    -    54,845,263 
                
Noncontrolling interests in consolidated subsidiary   -    -    1,044,143 
Members’ Equity   100    -    53,801,120 
                
Total Liabilities And Members’ Equity  $100    1,560    56,021,173 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-12
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Balance Sheet

As of December 31, 2024

 

   Series 326   Series 356   Series 361   Series 363   Series 366   Series 367 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $120    610    6,110    15,810    33,570    110 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   120    610    6,110    15,810    33,570    110 
Artwork   1,665,000    1,776,000    500,000    492,000    981,000    1,057,000 
Total Assets  $1,665,120    1,776,610    506,110    507,810    1,014,570    1,057,110 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-    500    6,000    15,700    33,460    - 
Amounts due to affiliate for purchase of artwork   867,660    

2,500

    

21,640

    31,700    595,280    

10,000

 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   867,660    3,000    27,640    47,400    628,740    10,000 
Total Liabilities  $867,660    3,000    27,640    47,400    628,740    10,000 
Members’ Equity:                              
Total Members’ Equity  $

797,460

    1,773,610    478,470    460,410    385,830    1,047,110 
                               
Noncontrolling interests in consolidated subsidiary   -    4,960    240    -    -    3,560 
Members’ Equity   797,460    1,768,650    478,230    460,410    385,830    1,043,550 
                               
Total Liabilities And Members’ Equity  $1,665,120    1,776,610    506,110    507,810    1,014,570    1,057,110 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-13
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Balance Sheet

As of December 31, 2024

 

   Series 368   Series 376   Series 380   Series 381   Series 383   Series 385 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $110    120    120    120    120    120 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   110    120    120    120    120    120 
Artwork   403,000    1,110,000    2,609,000    1,665,000    1,066,000    3,608,000 
Total Assets  $403,110    1,110,120    2,609,120    1,665,120    1,066,120    3,608,120 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-    -    -    -    -    - 
Amounts due to affiliate for purchase of artwork   -    -    -    -    -    - 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   -    -    -    -    -    - 
Total Liabilities  $-    -    -    -    -    - 
Members’ Equity:                              
Total Members’ Equity  $403,110    1,110,120    2,609,120    1,665,120    1,066,120    3,608,120 
                               
Noncontrolling interests in consolidated subsidiary   1,800    20,160    31,940    30,020    17,190    63,880 
Members’ Equity   401,310    1,089,960    2,577,180    1,635,100    1,048,930    3,544,240 
                               
Total Liabilities And Members’ Equity  $403,110    1,110,120    2,609,120    1,665,120    1,066,120    3,608,120 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-14
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Balance Sheet

As of December 31, 2024

 

   Series 387   Series 389   Series 391   Series 392   Series 393   Series 395 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $8,110    1,030    110    110    120    110 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   8,110    1,030    110    110    120    110 
Artwork   777,000    611,000    722,000    627,000    2,054,000    611,000 
Total Assets  $785,110    612,030    722,110    627,110    2,054,120    611,110 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $8,000    920    -    -    -    - 
Amounts due to affiliate for purchase of artwork   66,800    225,380    -    -    -    306,060 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   74,800    226,300    -    -    -    306,060 
Total Liabilities  $74,800    226,300    -    -    -    306,060 
Members’ Equity:                              
Total Members’ Equity  $710,310    385,730    722,110    627,110    2,054,120    305,050 
                               
Noncontrolling interests in consolidated subsidiary   -    -    4,900    8,920    23,900    - 
Members’ Equity   710,310    385,730    717,210    618,190    2,030,220    305,050 
                               
Total Liabilities And Members’ Equity  $785,110    612,030    722,110    627,110    2,054,120    611,110 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-15
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Balance Sheet

As of December 31, 2024

 

   Series 403   Series 404   Series 405   Series 407   Series 412   Series 416 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $120    110    120    1,910    110    110 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   120    110    120    1,910    110    110 
Artwork   286,000    1,203,000    253,000    2,553,000    888,000    944,000 
Total Assets  $286,120    1,203,110    253,120    2,554,910    888,110    944,110 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-    -    -    1,800    -    - 
Amounts due to affiliate for purchase of artwork   -    -    -    318,220    -    - 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   -    -    -    320,020    -    - 
Total Liabilities  $-    -    -    320,020    -    - 
Members’ Equity:                              
Total Members’ Equity  $286,120    1,203,110    253,120    2,234,890    888,110    944,110 
                               
Noncontrolling interests in consolidated subsidiary   4,822    15,000    4,089    -    12,800    11,560 
Members’ Equity   281,298    1,188,110    249,031    2,234,890    875,310    932,550 
                               
Total Liabilities And Members’ Equity  $286,120    1,203,110    253,120    2,554,910    888,110    944,110 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-16
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Balance Sheet

As of December 31, 2024

 

   Series 418   Series 419   Series 422   Series 424   Series 425   Series 426 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $110    110    110    110    110    110 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   110    110    110    110    110    110 
Artwork   611,000    2,341,000    722,000    3,316,000    555,000    722,000 
Total Assets  $611,110    2,341,110    722,110    3,316,110    555,110    722,110 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-    -    -    -    -    - 
Amounts due to affiliate for purchase of artwork   -    -    -    -    -    - 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   -    -    -    -    -    - 
Total Liabilities  $-    -    -    -    -    - 
Members’ Equity:                              
Total Members’ Equity  $611,110    2,341,110    722,110    3,316,110    555,110    722,110 
                               
Noncontrolling interests in consolidated subsidiary   2,560    23,260    6,760    31,060    7,711    6,340 
Members’ Equity   608,550    2,317,850    715,350    3,285,050    547,399    715,770 
                               
Total Liabilities And Members’ Equity  $611,110    2,341,110    722,110    3,316,110    555,110    722,110 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-17
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Balance Sheet

As of December 31, 2024

 

   Series 427   Series 428   Series 433   Series 434   Series 435   Series 437 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $110    110    110    39,830    110    5,990 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   110    110    110    39,830    110    5,990 
Artwork   1,055,000    1,721,000    283,000    1,785,000    632,500    511,000 
Total Assets  $1,055,110    1,721,110    283,110    1,824,830    632,610    516,990 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-    -    -    39,720    -    5,880 
Amounts due to affiliate for purchase of artwork   -    -    -    492,300    -    6,100 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   -    -    -    532,020    -    11,980 
Total Liabilities  $-    -    -    532,020    -    11,980 
Members’ Equity:                              
Total Members’ Equity  $1,055,110    1,721,110    283,110    1,292,810    632,610    505,010 
                               
Noncontrolling interests in consolidated subsidiary   8,980    14,180    2,140    -    4,160    1,420 
Members’ Equity   1,046,130    1,706,930    280,970    1,292,810    628,450    503,590 
                               
Total Liabilities And Members’ Equity  $1,055,110    1,721,110    283,110    1,824,830    632,610    516,990 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-18
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Balance Sheet

As of December 31, 2024

 

   Series 440   Series 448   Series 450   Series 454   Series 455   Series 457 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $130    1,490    130    3,166,643    26,600    56,900 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   130    1,490    130    3,166,643    26,600    56,900 
Artwork   2,109,000    638,000    805,000    -    -    - 
Total Assets  $2,109,130    639,490    805,130    3,166,643    26,600    56,900 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $20    1,380    20    3,146,769    26,500    56,800 
Amounts due to affiliate for purchase of artwork   7,520    418,100    12,520    -    -    - 
Other amounts due to affiliates   -    -    -    19,774    -    - 
Total Current Liabilities   7,540    419,480    12,540    3,166,543    26,500    56,800 
Total Liabilities  $7,540    419,480    12,540    3,166,543    26,500    56,800 
Members’ Equity:                              
Total Members’ Equity  $2,101,590    220,010    792,590    100    100    100 
                               
Noncontrolling interests in consolidated subsidiary   10,120    -    640    -    -    - 
Members’ Equity   2,091,470    220,010    791,950    100    100    100 
                               
Total Liabilities And Members’ Equity  $2,109,130    639,490    805,130    3,166,643    26,600    56,900 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-19
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Balance Sheet

As of December 31, 2024

 

   Series 458   Series 459   Series 460   Series 472   Series 473   Series 477 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $102,040    231,100    248,440    -    -    - 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   102,040    231,100    248,440    -    -    - 
Artwork   -    -    -    -    -    - 
Total Assets  $102,040    231,100    248,440    -    -    - 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $101,940    231,000    248,340    -    -    - 
Amounts due to affiliate for purchase of artwork   -    -    -    -    -    - 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   101,940    231,000    248,340    -    -    - 
Total Liabilities  $101,940    231,000    248,340    -    -    - 
Members’ Equity:                              
Total Members’ Equity  $100    100    100    -    -    - 
                               
Noncontrolling interests in consolidated subsidiary   -    -    -    -    -    - 
Members’ Equity   100    100    100    -    -    - 
                               
Total Liabilities And Members’ Equity  $102,040    231,100    248,440    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-20
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Balance Sheet

As of December 31, 2024

 

    Series 480    Series 496    Series 500    Series 502    Series 503    Series 516 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $-    -    -    -    -    - 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   -    -    -    -    -    - 
Artwork   -    -    -    -    -    - 
Total Assets  $-    -    -    -    -    - 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-    -    -    -    -    - 
Amounts due to affiliate for purchase of artwork   -    -    -    -    -    - 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   -    -    -    -    -    - 
Total Liabilities  $-    -    -    -    -    - 
Members’ Equity:                              
Total Members’ Equity  $-    -    -    -    -    - 
                               
Noncontrolling interests in consolidated subsidiary   -    -    -    -    -    - 
Members’ Equity   -    -    -    -    -    - 
                               
Total Liabilities And Members’ Equity  $-    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-21
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Balance Sheet

As of December 31, 2024

 

   Series 517   Series General   Series Consolidated 
ASSETS               
Current Assets:               
Cash and Cash Equivalents  $-    1,403    3,950,907 
Receivable from Affiliates   -    -    - 
Total Current Assets   -    1,403    3,950,907 
Artwork   -    -    46,267,500 
Total Assets  $-    1,403    50,218,407 
LIABILITIES AND MEMBERS’ EQUITY               
Current Liabilities:               
Unsettled subscriptions and investor subscription deposits  $-    -    3,924,749 
Amounts due to affiliate for purchase of artwork   -         3,381,780 
Other amounts due to affiliates   -    1,403    21,177 
Total Current Liabilities   -    1,403    7,327,707 
Total Liabilities  $-    1,403    7,327,707 
Members’ Equity:               
Total Members’ Equity  $-    -    42,890,700 
                
Noncontrolling interests in consolidated subsidiary   -    -    379,072 
Members’ Equity   -    -    42,511,628 
                
Total Liabilities And Members’ Equity  $-    1,403    50,218,407 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-22
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Income Statement

For the period from January 1, 2025 through December 31, 2025

 

   Series 326   Series 356   Series 361   Series 363   Series 366   Series 367 
Income:                              
Royalties  $10    10    10    10    10    10 
Gain on sale of artwork   -    -    -    -    -    - 
Total Income  $10    10    10    10    10    10 
Expenses:                              
Share-based compensation - administrative services fees  $-    27,206    7,548    7,422    12,000    15,840 
Total Expenses   -    27,206    7,548    7,422    12,000    15,840 
Net Income/(Loss)  $10    (27,196)   (7,538)   (7,412)   (11,990)   (15,830)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $0.00    (0.31)   (0.31)   (0.30)   (0.26)   (0.30)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   59,909    88,896    24,571    24,424    45,628    52,681 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-23
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Income Statement

For the period from January 1, 2025 through December 31, 2025

 

   Series 368   Series 376   Series 380   Series 381   Series 383   Series 385 
Income:                              
Royalties  $10    10    10    10    10    10 
Gain on sale of artwork   -    -    -    -    -    - 
Total Income  $10    10    10    10    10    10 
Expenses:                              
Share-based compensation - administrative services fees  $6,000    17,747    39,600    25,440    17,593    54,960 
Total Expenses  6,000    17,747    39,600    25,440    17,593    54,960 
Net Income/(Loss)  $(5,990)   (17,737)   (39,590)   (25,430)   (17,583)   (54,950)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.30)   (0.32)   (0.30)   (0.31)   (0.33)   (0.30)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   20,175    55,571    130,615    83,356    53,368    180,629 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-24
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Income Statement

For the period from January 1, 2025 through December 31, 2025

 

   Series 387   Series 389   Series 391   Series 392   Series 393   Series 395 
Income:                              
Royalties  $10    10    10    10    10    10 
Gain on sale of artwork   -    -    -    -    -    - 
Total Income  $10    10    10    10    10    10 
Expenses:                              
Share-based compensation - administrative services fees  $10,957    6,940    11,580    9,600    33,314    6,240 
Total Expenses   10,957    6,940    11,580    9,600    33,314    6,240 
Net Income/(Loss)  $(10,947)   (6,930)   (11,570)   (9,590)   (33,304)   (6,230)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.29)   (0.24)   (0.32)   (0.31)   (0.32)   (0.23)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   38,372    28,774    36,145    31,390    102,830    27,226 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-25
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Income Statement

For the period from January 1, 2025 through December 31, 2025

 

   Series 403   Series 404   Series 405   Series 407   Series 412   Series 416 
Income:                              
Royalties  $10    10    10    10    10    10 
Gain on sale of artwork   -    -    -    -    -    - 
Total Income  $10    10    10    10    10    10 
Expenses:                              
Share-based compensation - administrative services fees  $4,692    19,079    4,321    33,628    13,440    14,400 
Total Expenses   4,692    19,079    4,321    33,628    13,440    14,400 
Net Income/(Loss)  $(4,682)   (19,069)   (4,311)   (33,618)   (13,430)   (14,390)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.33)   (0.32)   (0.34)   (0.27)   (0.30)   (0.30)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   14,318    60,226    12,666    125,018    44,456    47,260 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-26
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Income Statement

For the period from January 1, 2025 through December 31, 2025

 

   Series 418   Series 419   Series 422   Series 424   Series 425   Series 426 
Income:                              
Royalties  $10    10    10    10    10    10 
Gain on sale of artwork   -    -    -    -    -    - 
Total Income  $10    10    10    10    10    10 
Expenses:                              
Share-based compensation - administrative services fees  $9,301    35,520    11,040    51,188    9,076    11,040 
Total Expenses   9,301    35,520    11,040    51,188    9,076    11,040 
Net Income/(Loss)  $(9,291)   (35,510)   (11,030)   (51,178)   (9,066)   (11,030)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.30)   (0.30)   (0.31)   (0.31)   (0.33)   (0.31)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   30,588    117,198    36,146    166,009    27,785    36,146 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-27
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Income Statement

For the period from January 1, 2025 through December 31, 2025

 

   Series 427   Series 428   Series 433   Series 434   Series 435   Series 437 
Income:                              
Royalties  $10    10    10    10    10    10 
Gain on sale of artwork   -    -    -    -    -    - 
Total Income  $10    10    10    10    10    10 
Expenses:                              
Share-based compensation - administrative services fees  $15,899    25,920    4,320    23,000    9,600    7,680 
Total Expenses   15,899    25,920    4,320    23,000    9,600    7,680 
Net Income/(Loss)  $(15,889)   (25,910)   (4,310)   (22,990)   (9,590)   (7,670)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.30)   (0.30)   (0.30)   (0.27)   (0.30)   (0.30)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   52,816    86,158    14,168    86,096    31,665    25,556 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-28
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Income Statement

For the period from January 1, 2025 through December 31, 2025

 

   Series 440   Series 448   Series 450   Series 454   Series 455   Series 457 
Income:                              
Royalties  $10    10    10    10    10    10 
Gain on sale of artwork   -    -    -    -    -    - 
Total Income  $10    10    10    10    10    10 
Expenses:                              
Share-based compensation - administrative services fees  $31,680    7,300    12,000    47,640    6,160    9,748 
Total Expenses   31,680    7,300    12,000    47,640    6,160    9,748 
Net Income/(Loss)  $(31,670)   (7,290)   (11,990)   (47,630)   (6,150)   (9,738)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.30)   (0.27)   (0.30)   (0.30)   (0.26)   (0.20)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   105,519    27,403    40,058    159,116    23,514    49,575 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-29
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Income Statement

For the period from January 1, 2025 through December 31, 2025

 

   Series 458   Series 459   Series 460   Series 472   Series 473   Series 477 
Income:                              
Royalties  $10    10    10    -    -    10 
Gain on sale of artwork   -    -    -    -    -    - 
Total Income  $10    10    10    -    -    10 
Expenses:                              
Share-based compensation - administrative services fees  $3,840    2,985    5,500    1,765    2,020    2,680 
Total Expenses   3,840    2,985    5,500    1,765    2,020    2,680 
Net Income/(Loss)  $(3,830)   (2,975)   (5,490)   (1,765)   (2,020)   (2,670)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.21)   (0.23)   (0.25)   -    -    (0.13)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   18,586    12,697    21,743    -    -    20,631 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-30
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Income Statement

For the period from January 1, 2025 through December 31, 2025

 

   Series 480   Series 496   Series 500   Series 502   Series 503   Series 516 
Income:                              
Royalties  $10    10    10    10    10    - 
Gain on sale of artwork   -    -    -    -    -    - 
Total Income  $10    10    10    10    10    - 
Expenses:                              
Share-based compensation - administrative services fees  $-    180    -    360    620    - 
Total Expenses   -    180    -    360    620    - 
Net Income/(Loss)  $10    (170)   10    (350)   (610)   - 
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $0.00    (0.01)   0.00    (0.02)   (0.05)   - 
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   14,117    23,354    9,021    15,095    12,317    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-31
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Income Statement

For the period from January 1, 2025 through December 31, 2025

 

   Series 517   Series General   Consolidated 
Income:               
Royalties  $-    -    510 
Gain on sale of artwork   -    -    - 
Total Income  $-         510 
Expenses:               
Share-based compensation - administrative services fees  $-    -    747,611 
Total Expenses   -    -    747,611 
Net Income/(Loss)  $-    -    (747,101)
                
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $-    -    - 
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-32
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Income Statement

For the period from January 1, 2024 through December 31, 2024

 

   Series 326   Series 356   Series 361   Series 363   Series 366   Series 367 
Income:                              
Royalties  $10    10    10    10    10    10 
Gain on sale of artwork   -    -    -    -    -    - 
Total Income  $10    10    10    10    10    10 
Expenses:                              
Share-based compensation - administrative services fees  $-    4,960    240    -    -    3,560 
Total Expenses   -    4,960    240    -    -    3,560 
Net Income/(Loss)  $10    (4,950)   (230)   10    10    (3,550)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $0.00    (0.06)   (0.02)   0.00    0.01    (0.07)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   30,898    88,675    13,942    9,801    1,989    49,499 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-33
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Income Statement

For the period from January 1, 2024 through December 31, 2024

 

   Series 368   Series 376   Series 380   Series 381   Series 383   Series 385 
Income:                              
Royalties  $10    10    10    10    10    10 
Gain on sale of artwork   -    -    -    -    -    - 
Total Income  $10    10    10    10    10    10 
Expenses:                              
Share-based compensation - administrative services fees  $1,800    16,800    31,940    24,960    16,130    54,240 
Total Expenses   1,800    16,800    31,940    24,960    16,130    54,240 
Net Income/(Loss)  $(1,790)   (16,790)   (31,930)   (24,950)   (16,120)   (54,230)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.09)   (0.30)   (0.25)   (0.30)   (0.30)   (0.30)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   20,067    55,500    126,916    83,250    53,300    180,400 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-34
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Income Statement

For the period from January 1, 2024 through December 31, 2024

 

   Series 387   Series 389   Series 391   Series 392   Series 393   Series 395 
Income:                              
Royalties  $10    10    10    10    10    10 
Gain on sale of artwork   -    -    -    -    -    - 
Total Income  $10    10    10    10    10    10 
Expenses:                              
Share-based compensation - administrative services fees  $-    -    4,900    8,920    23,900    - 
Total Expenses   -    -    4,900    8,920    23,900    - 
Net Income/(Loss)  $10    10    (4,890)   (8,910)   (23,890)   10 
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $0.00    0.00    (0.16)   (0.28)   (0.25)   0.00 
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   28,968    17,422    30,963    31,350    95,453    12,154 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-35
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Income Statement

For the period from January 1, 2024 through December 31, 2024

 

   Series 403   Series 404   Series 405   Series 407   Series 412   Series 416 
Income:                              
Royalties  $10    10    10    10    10    10 
Gain on sale of artwork   -    -    -    -    -    - 
Total Income  $10    10    10    10    10    10 
Expenses:                              
Share-based compensation - administrative services fees  $4,422    15,000    3,969    -    12,800    11,560 
Total Expenses   4,422    15,000    3,969    -    12,800    11,560 
Net Income/(Loss)  $(4,412)   (14,990)   (3,959)   10    (12,790)   (11,550)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.31)   (0.25)   (0.31)   0.00    (0.29)   (0.24)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   14,300    59,983    12,650    92,980    44,400    47,200 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-36
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Income Statement

For the period from January 1, 2024 through December 31, 2024

 

   Series 418   Series 419   Series 422   Series 424   Series 425   Series 426 
Income:                              
Royalties  $10    10    10    10    10    10 
Gain on sale of artwork   -    -    -    -    -    - 
Total Income  $10    10    10    10    10    10 
Expenses:                              
Share-based compensation - administrative services fees  $2,560    23,260    6,760    31,060    7,711    6,340 
Total Expenses   2,560    23,260    6,760    31,060    7,711    6,340 
Net Income/(Loss)  $(2,550)   (23,250)   (6,750)   (31,050)   (7,701)   (6,330)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.11)   (0.20)   (0.19)   (0.19)   (0.28)   (0.18)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   22,527    117,050    36,100    165,800    27,750    36,100 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-37
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Income Statement

For the period from January 1, 2024 through December 31, 2024

 

   Series 427   Series 428   Series 433   Series 434   Series 435   Series 437 
Income:                              
Royalties  $10    10    10    10    10    10 
Gain on sale of artwork   -    -    -    -    -    - 
Total Income  $10    10    10    10    10    10 
Expenses:                              
Share-based compensation - administrative services fees  $8,980    14,180    2,140    -    4,160    1,420 
Total Expenses   8,980    14,180    2,140    -    4,160    1,420 
Net Income/(Loss)  $(8,970)   (14,170)   (2,130)   10    (4,150)   (1,410)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.17)   (0.16)   (0.15)   0.00    (0.13)   (0.09)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   52,555    86,050    14,150    51,441    31,618    16,575 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-38
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Income Statement

For the period from January 1, 2024 through December 31, 2024

 

   Series 440   Series 448   Series 450   Series 454   Series 455   Series 457 
Income:                              
Royalties  $10    10    10    -    -    - 
Gain on sale of artwork   -    -    -    -    -    - 
Total Income  $10    10    10    -    -    - 
Expenses:                              
Share-based compensation - administrative services fees  $10,120    -    640    -    -    - 
Total Expenses   10,120    -    640    -    -    - 
Net Income/(Loss)  $(10,110)   10    (630)   -    -    - 
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.10)   0.00    -    -    -    - 
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   104,461    9,767    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-39
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Income Statement

For the period from January 1, 2024 through December 31, 2024

 

   Series 458   Series 459   Series 460   Series 472   Series 473   Series 477 
Income:                              
Royalties  $-    -    -    -    -    - 
Gain on sale of artwork   -    -    -    -    -    - 
Total Income  $-    -    -    -    -    - 
Expenses:                              
Share-based compensation - administrative services fees  $-    -    -    -    -    - 
Total Expenses   -    -    -    -    -    - 
Net Income/(Loss)  $-    -    -    -    -    - 
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $-    -    -    -    -    - 
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   -    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-40
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Income Statement

For the period from January 1, 2024 through December 31, 2024

 

   Series 480   Series 496   Series 500   Series 502   Series 503   Series 516 
Income:                              
Royalties  $-    -    -    -    -    - 
Gain on sale of artwork   -    -    -    -    -    - 
Total Income  $-    -    -    -    -    - 
Expenses:                              
Share-based compensation - administrative services fees  $-    -    -    -    -    - 
Total Expenses   -    -    -    -    -    - 
Net Income/(Loss)  $-    -    -    -    -    - 
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $-    -    -    -    -    - 
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   -    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-41
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Income Statement

For the period from January 1, 2024 through December 31, 2024

 

   Series 517   Series General   Series Consolidated 
Income:               
Royalties  $-    -    390 
Gain on sale of artwork   -    -    - 
Total Income  $-         390 
Expenses:               
Share-based compensation - administrative services fees  $-    -    359,432 
Total Expenses   -    -    359,432 
Net Income/(Loss)  $-    -    (359,042)
                
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $-    -    - 
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-42
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Statement of Members’ Equity

For the period from January 1, 2024 through December 31, 2025

 

Series 326
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary
Members’
Equity
   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling
Members’
Equity
  

Total

Members’ Equity

 
Balance at January 1, 2024            8,971                   179,430             1,000   $100   $179,530                 -                              -   $179,530 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   30,896    617,920    -    -    617,920    -    -    617,920 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    10    -    -    10    -    -    10 
Balance at December 31, 2024   39,867   $797,360    1,000   $100   $797,460    -   $-   $797,460 
                                 
Balance at January 1, 2025   39,867   $797,360    1,000   $100    797,460    -    -   $797,460 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   37,374    747,480    -    -    747,480    -    -    747,480 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    10    -    -    10    -    -    10 
Balance at December 31, 2025   77,241   $1,544,850    1,000   $100   $1,544,950    -   $-   $1,544,950 

 

Series 356
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares  

Class A ordinary Members’

Equity

   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024                 -                               -                  -   $              -   $-                 -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   88,675    1,773,500    -    -    1,773,500    -    -    1,773,500 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    248    4,960    4,960 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (4,950)   -    -    (4,950)   -    -    (4,950)
Balance at December 31, 2024   88,675   $1,768,550    1,000   $100   $1,768,650    248   $4,960   $1,773,610 
                                 
Balance at January 1, 2025   88,675   $1,768,550    1,000   $100    1,768,650    248    4,960   $1,773,610 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   125    2,500    -    -    2,500    -    -    2,500 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    1,332    27,206    27,206 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (27,196)   -    -    (27,196)   -    -    (27,196)
Balance at December 31, 2025   88,800   $1,743,854    1,000   $100   $1,743,954    1,580   $32,166   $1,776,120 

 

F-43
 

 

Series 361
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares  

Class A ordinary Members

Equity

   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -                                -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   23,918    478,360    -    -    478,360    -    -    478,360 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    12    240    240 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (230)   -    -    (230)   -    -    (230)
Balance at December 31, 2024   23,918   $478,130    1,000   $100   $478,230    12   $240   $478,470 
                                 
Balance at January 1, 2025   23,918   $478,130    1,000   $100    478,230    12    240   $478,470 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   1,082    21,640    -    -    21,640    -    -    21,640 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    372    7,548    7,548 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (7,538)   -    -    (7,538)   -    -    (7,538)
Balance at December 31, 2025   25,000   $492,232    1,000   $100   $492,332    384   $7,788   $500,120 

 

Series 363
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary
Members’
Equity
   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024                   -                               -                    -   $             -   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   23,015    460,300    -    -    460,300    -    -    460,300 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    10    -    -    10    -    -    10 
Balance at December 31, 2024   23,015   $460,310    1,000   $100   $460,410    -   $-   $460,410 
                                 
Balance at January 1, 2025   23,015   $460,310    1,000   $100    460,410    -    -   $460,410 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   1,585    31,700    -    -    31,700    -    -    31,700 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    371    7,422    7,422 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (7,412)   -    -    (7,412)   -    -    (7,412)
Balance at December 31, 2025   24,600   $484,598    1,000   $100   $484,698    371   $7,422   $492,120 

 

F-44
 

 

Series 366
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary
Members’
Equity
   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -                               -    -   $-   $-                -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   19,286    385,720    -    -    385,720    -    -    385,720 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    10    -    -    10    -    -    10 
Balance at December 31, 2024   19,286   $385,730    1,000   $100   $385,830    -   $-   $385,830 
                                         
Balance at January 1, 2025   19,286   $385,730    1,000   $100    385,830    -    -   $385,830 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   29,764    595,280    -    -    595,280    -    -    595,280 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    600    12,000    12,000 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (11,990)   -    -    (11,990)   -    -    (11,990)
Balance at December 31, 2025   49,050   $969,020    1,000   $100   $969,120    600   $12,000   $981,120 

 

Series 367
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares  

Class A ordinary Members’

Equity

   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -                                 -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   52,350    1,047,000    -    -    1,047,000    -    -    1,047,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    178    3,560    3,560 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (3,550)   -    -    (3,550)   -    -    (3,550)
Balance at December 31, 2024   52,350   $1,043,450    1,000   $100   $1,043,550    178   $3,560   $1,047,110 
                                 
Balance at January 1, 2025   52,350   $1,043,450    1,000   $100    1,043,550    178    3,560   $1,047,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   500    10,000    -    -    10,000    -    -    10,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    792    15,840    15,840 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (15,830)   -    -    (15,830)   -    -    (15,830)
Balance at December 31, 2025   52,850   $1,037,620    1,000   $100   $1,037,720    970   $19,400   $1,057,120 

 

F-45
 

 

Series 368
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary
Members’
Equity
   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -                               -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   20,150    403,000    -    -    403,000    -    -    403,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    90    1,800    1,800 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (1,790)   -    -    (1,790)   -    -    (1,790)
Balance at December 31, 2024   20,150   $401,210    1,000   $100   $401,310    90   $1,800   $403,110 
                                 
Balance at January 1, 2025   20,150   $401,210    1,000   $100    401,310    90    1,800   $403,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    300    6,000    6,000 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (5,990)   -    -    (5,990)   -    -    (5,990)
Balance at December 31, 2025   20,150   $395,220    1,000   $100   $395,320    390   $7,800   $403,120 

 

Series 376
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary
Members’
Equity
   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   55,500                 1,106,650    1,000   $100   $1,106,750    168    3,360   $1,110,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    840    16,800    16,800 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (16,790)   -    -    (16,790)   -    -    (16,790)
Balance at December 31, 2024   55,500   $1,089,860    1,000   $100   $1,089,960    1,008   $20,160   $1,110,120 
                                 
Balance at January 1, 2025   55,500   $1,089,860    1,000   $100    1,089,960    1,008    20,160   $1,110,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    852    17,747    17,747 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (17,737)   -    -    (17,737)   -    -    (17,737)
Balance at December 31, 2025   55,500   $1,072,123    1,000   $100   $1,072,223    1,860   $37,907   $1,110,130 

 

F-46
 

 

Series 380
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’
Equity
   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   90,555                    1,811,110    1,000   $100   $1,811,210    -    -   $1,811,210 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   39,895    797,900    -    -    797,900    -    -    797,900 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    1,597    31,940    31,940 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (31,930)   -    -    (31,930)   -    -    (31,930)
Balance at December 31, 2024   130,450   $2,577,080    1,000   $100   $2,577,180    1,597   $31,940   $2,609,120 
                                 
Balance at January 1, 2025   130,450   $2,577,080    1,000   $100    2,577,180    1,597    31,940   $2,609,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    1,980    39,600    39,600 
Shares exchanged   2,587    51,740    -    -    51,740    (2,587)   (51,740)   - 
Net income/(loss)   -    (39,590)   -    -    (39,590)   -    -    (39,590)
Balance at December 31, 2025   133,037   $2,589,230    1,000   $100   $2,589,330    990   $19,800   $2,609,130 

 

Series 381
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’
Equity
   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   83,250                 1,659,950    1,000   $100   $1,660,050    253    5,060   $1,665,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    1,248    24,960    24,960 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (24,950)   -    -    (24,950)   -    -    (24,950)
Balance at December 31, 2024   83,250   $1,635,000    1,000   $100   $1,635,100    1,501   $30,020   $1,665,120 
                                         
Balance at January 1, 2025   83,250   $1,635,000    1,000   $100    1,635,100    1,501    30,020   $1,665,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    1,272    25,440    25,440 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (25,430)   -    -    (25,430)   -    -    (25,430)
Balance at December 31, 2025   83,250   $1,609,570    1,000   $100   $1,609,670    2,773   $55,460   $1,665,130 

 

F-47
 

 

Series 383
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’
Equity
   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   53,300                    1,064,950    1,000   $100   $1,065,050    53    1,060   $1,066,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    804    16,130    16,130 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (16,120)   -    -    (16,120)   -    -    (16,120)
Balance at December 31, 2024   53,300   $1,048,830    1,000   $100   $1,048,930    857   $17,190   $1,066,120 
                                 
Balance at January 1, 2025   53,300   $1,048,830    1,000   $100    1,048,930    857    17,190   $1,066,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    816    17,593    17,593 
Shares exchanged   25    500    -    -    500    (25)   (500)   - 
Net income/(loss)   -    (17,583)   -    -    (17,583)   -    -    (17,583)
Balance at December 31, 2025   53,325   $1,031,747    1,000   $100   $1,031,847    1,648   $34,283   $1,066,130 

 

Series 385
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’
Equity
   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   180,400                  3,598,370    1,000   $100   $3,598,470    482    9,640   $3,608,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    2,712    54,240    54,240 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (54,230)   -    -    (54,230)   -    -    (54,230)
Balance at December 31, 2024   180,400   $3,544,140    1,000   $100   $3,544,240    3,194   $63,880   $3,608,120 
                                 
Balance at January 1, 2025   180,400   $3,544,140    1,000   $100    3,544,240    3,194    63,880   $3,608,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    2,748    54,960    54,960 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (54,950)   -    -    (54,950)   -    -    (54,950)
Balance at December 31, 2025   180,400   $3,489,190    1,000   $100   $3,489,290    5,942   $118,840   $3,608,130 

 

F-48
 

 

Series 387
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’
Equity
   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -                                -    1,000   $100   $100    -    -   $100 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   35,510    710,200    -    -    710,200    -    -    710,200 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    10    -    -    10    -    -    10 
Balance at December 31, 2024   35,510   $710,210    1,000   $100   $710,310    -   $-   $710,310 
                                 
Balance at January 1, 2025   35,510   $710,210    1,000   $100    710,310    -    -   $710,310 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   3,340    66,800    -    -    66,800    -    -    66,800 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    541    10,957    10,957 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (10,947)   -    -    (10,947)   -    -    (10,947)
Balance at December 31, 2025   38,850   $766,063    1,000   $100   $766,163    541   $10,957   $777,120 

 

Series 389
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’
Equity
   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -                                 -    1,000   $100   $100    -    -   $100 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   19,281    385,620    -    -    385,620    -    -    385,620 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    10    -    -    10    -    -    10 
Balance at December 31, 2024   19,281   $385,630    1,000   $100   $385,730    -   $-   $385,730 
                                 
Balance at January 1, 2025   19,281   $385,630    1,000   $100    385,730    -    -   $385,730 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   11,269    225,380    -    -    225,380    -    -    225,380 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    347    6,940    6,940 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (6,930)   -    -    (6,930)   -    -    (6,930)
Balance at December 31, 2025   30,550   $604,080    1,000   $100   $604,180    347   $6,940   $611,120 

 

F-49
 

 

Series 391
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’
Equity
   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -                                  -    1,000   $100   $100    -    -   $100 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   36,100    722,000    -    -    722,000    -    -    722,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    245    4,900    4,900 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (4,890)   -    -    (4,890)   -    -    (4,890)
Balance at December 31, 2024   36,100   $717,110    1,000   $100   $717,210    245   $4,900   $722,110 
                                 
Balance at January 1, 2025   36,100   $717,110    1,000   $100    717,210    245    4,900   $722,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    540    11,580    11,580 
Shares exchanged   129    2,580    -    -    2,580    (129)   (2,580)   - 
Net income/(loss)   -    (11,570)   -    -    (11,570)   -    -    (11,570)
Balance at December 31, 2025   36,229   $708,120    1,000   $100   $708,220    656   $13,900   $722,120 

 

Series 392
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’
Equity
   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -                                -    1,000   $100   $100    -    -   $100 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   31,350    627,000    -    -    627,000    -    -    627,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    446    8,920    8,920 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (8,910)   -    -    (8,910)   -    -    (8,910)
Balance at December 31, 2024   31,350   $618,090    1,000   $100   $618,190    446   $8,920   $627,110 
                                 
Balance at January 1, 2025   31,350   $618,090    1,000   $100    618,190    446    8,920   $627,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    480    9,600    9,600 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (9,590)   -    -    (9,590)   -    -    (9,590)
Balance at December 31, 2025   31,350   $608,500    1,000   $100   $608,600    926   $18,520   $627,120 

 

F-50
 

 

Series 393
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’
Equity
   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   52,674                     1,053,490    1,000   $100   $1,053,590    -    -   $1,053,590 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   50,026    1,000,520    -    -    1,000,520    -    -    1,000,520 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    1,195    23,900    23,900 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (23,890)   -    -    (23,890)   -    -    (23,890)
Balance at December 31, 2024   102,700   $2,030,120    1,000   $100   $2,030,220    1,195   $23,900   $2,054,120 
                                 
Balance at January 1, 2025   102,700   $2,030,120    1,000   $100    2,030,220    1,195    23,900   $2,054,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    1,560    33,314    33,314 
Shares exchanged   493    9,860    -    -    9,860    (493)   (9,860)   - 
Net income/(loss)   -    (33,304)   -    -    (33,304)   -    -    (33,304)
Balance at December 31, 2025   103,193   $2,006,676    1,000   $100   $2,006,776    2,262   $47,354   $2,054,130 

 

Series 395
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’
Equity
   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -                                 -    1,000   $100   $100    -    -   $100 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   15,247    304,940    -    -    304,940    -    -    304,940 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    10    -    -    10    -    -    10 
Balance at December 31, 2024   15,247   $304,950    1,000   $100   $305,050    -   $-   $305,050 
                                 
Balance at January 1, 2025   15,247   $304,950    1,000   $100    305,050    -    -   $305,050 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   15,303    306,060    -    -    306,060    -    -    306,060 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    312    6,240    6,240 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (6,230)   -    -    (6,230)   -    -    (6,230)
Balance at December 31, 2025   30,550   $604,780    1,000   $100   $604,880    312   $6,240   $611,120 

 

F-51
 

 

Series 403
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’
Equity
   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   14,300                     285,610    1,000   $100   $285,710    20    400   $286,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    216    4,422    4,422 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (4,412)   -    -    (4,412)   -    -    (4,412)
Balance at December 31, 2024   14,300   $281,198    1,000   $100   $281,298    236   $4,822   $286,120 
                                 
Balance at January 1, 2025   14,300   $281,198    1,000   $100    281,298    236    4,822   $286,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    216    4,692    4,692 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (4,682)   -    -    (4,682)   -    -    (4,682)
Balance at December 31, 2025   14,300   $276,516    1,000   $100   $276,616    452   $9,514   $286,130 

 

Series 404
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’
Equity
   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -                               -    1,000   $100   $100    -    -   $100 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   60,150    1,203,000    -    -    1,203,000    -    -    1,203,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    750    15,000    15,000 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (14,990)   -    -    (14,990)   -    -    (14,990)
Balance at December 31, 2024   60,150   $1,188,010    1,000   $100   $1,188,110    750   $15,000   $1,203,110 
                                 
Balance at January 1, 2025   60,150   $1,188,010    1,000   $100    1,188,110    750    15,000   $1,203,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    912    19,079    19,079 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (19,069)   -    -    (19,069)   -    -    (19,069)
Balance at December 31, 2025   60,150   $1,168,941    1,000   $100   $1,169,041    1,662   $34,079   $1,203,120 

 

F-52
 

 

Series 405
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’
Equity
   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   12,650                               252,890    1,000   $100   $252,990    6    120   $253,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    192    3,969    3,969 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (3,959)   -    -    (3,959)   -    -    (3,959)
Balance at December 31, 2024   12,650   $248,931    1,000   $100   $249,031    198   $4,089   $253,120 
                                 
Balance at January 1, 2025   12,650   $248,931    1,000   $100    249,031    198    4,089   $253,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    192    4,321    4,321 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (4,311)   -    -    (4,311)   -    -    (4,311)
Balance at December 31, 2025   12,650   $244,620    1,000   $100   $244,720    390   $8,410   $253,130 

 

Series 407
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’
Equity
   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -                               -    1,000   $100   $100    -    -   $100 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   111,739    2,234,780    -    -    2,234,780    -    -    2,234,780 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    10    -    -    10    -    -    10 
Balance at December 31, 2024   111,739   $2,234,790    1,000   $100   $2,234,890    -   $-   $2,234,890 
                                 
Balance at January 1, 2025   111,739   $2,234,790    1,000   $100    2,234,890    -    -   $2,234,890 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   15,649    312,980    -    -    312,980    -    -    312,980 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    1,643    33,628    33,628 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (33,618)   -    -    (33,618)   -    -    (33,618)
Balance at December 31, 2025   127,388   $2,514,152    1,000   $100   $2,514,252    1,643   $33,628   $2,547,880 

 

F-53
 

 

Series 412
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’
Equity
   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -                               -    1,000   $100   $100    -    -   $100 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   44,400    888,000    -    -    888,000    -    -    888,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    640    12,800    12,800 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (12,790)   -    -    (12,790)   -    -    (12,790)
Balance at December 31, 2024   44,400   $875,210    1,000   $100   $875,310    640   $12,800   $888,110 
                                 
Balance at January 1, 2025   44,400   $875,210    1,000   $100    875,310    640    12,800   $888,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    672    13,440    13,440 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (13,430)   -    -    (13,430)   -    -    (13,430)
Balance at December 31, 2025   44,400   $861,780    1,000   $100   $861,880    1,312   $26,240   $888,120 

 

Series 416
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’
Equity
   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -                               -    1,000   $100   $100    -    -   $100 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   47,200    944,000    -    -    944,000    -    -    944,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    578    11,560    11,560 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (11,550)   -    -    (11,550)   -    -    (11,550)
Balance at December 31, 2024   47,200   $932,450    1,000   $100   $932,550    578   $11,560   $944,110 
                                 
Balance at January 1, 2025   47,200   $932,450    1,000   $100    932,550    578    11,560   $944,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    720    14,400    14,400 
Shares exchanged   144    2,880    -    -    2,880    (144)   (2,880)   - 
Net income/(loss)   -    (14,390)   -    -    (14,390)   -    -    (14,390)
Balance at December 31, 2025   47,344   $920,940    1,000   $100   $921,040    1,154   $23,080   $944,120 

 

F-54
 

 

Series 418
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’
Equity
   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -                               -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   30,550    611,000    -    -    611,000    -    -    611,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    128    2,560    2,560 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (2,550)   -    -    (2,550)   -    -    (2,550)
Balance at December 31, 2024   30,550   $608,450    1,000   $100   $608,550    128   $2,560   $611,110 
                                 
Balance at January 1, 2025   30,550   $608,450    1,000   $100    608,550    128    2,560   $611,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    456    9,301    9,301 
Shares exchanged   89    1,780    -    -    1,780    (89)   (1,780)   - 
Net income/(loss)   -    (9,291)   -    -    (9,291)   -    -    (9,291)
Balance at December 31, 2025   30,639   $600,939    1,000   $100   $601,039    495   $10,081   $611,120 

 

Series 419
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’
Equity
   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -                               -    1,000   $100   $100    -    -   $100 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   117,050    2,341,000    -    -    2,341,000    -    -    2,341,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    1,163    23,260    23,260 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (23,250)   -    -    (23,250)   -    -    (23,250)
Balance at December 31, 2024   117,050   $2,317,750    1,000   $100   $2,317,850    1,163   $23,260   $2,341,110 
                                 
Balance at January 1, 2025   117,050   $2,317,750    1,000   $100    2,317,850    1,163    23,260   $2,341,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    1,776    35,520    35,520 
Shares exchanged   512    10,240    -    -    10,240    (512)   (10,240)   - 
Net income/(loss)   -    (35,510)   -    -    (35,510)   -    -    (35,510)
Balance at December 31, 2025   117,562   $2,292,480    1,000   $100   $2,292,580    2,427   $48,540   $2,341,120 

 

F-55
 

 

Series 422
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’
Equity
   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -                               -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   36,100    722,000    -    -    722,000    -    -    722,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    338    6,760    6,760 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (6,750)   -    -    (6,750)   -    -    (6,750)
Balance at December 31, 2024   36,100   $715,250    1,000   $100   $715,350    338   $6,760   $722,110 
                                 
Balance at January 1, 2025   36,100   $715,250    1,000   $100    715,350    338    6,760   $722,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    552    11,040    11,040 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (11,030)   -    -    (11,030)   -    -    (11,030)
Balance at December 31, 2025   36,100   $704,220    1,000   $100   $704,320    890   $17,800   $722,120 

 

Series 424
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’
Equity
   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -                               -    1,000   $100   $100    -    -   $100 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   165,800    3,316,000    -    -    3,316,000    -    -    3,316,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    1,553    31,060    31,060 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (31,050)   -    -    (31,050)   -    -    (31,050)
Balance at December 31, 2024   165,800   $3,284,950    1,000   $100   $3,285,050    1,553   $31,060   $3,316,110 
                                 
Balance at January 1, 2025   165,800   $3,284,950    1,000   $100    3,285,050    1,553    31,060   $3,316,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    2,508    51,188    51,188 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (51,178)   -    -    (51,178)   -    -    (51,178)
Balance at December 31, 2025   165,800   $3,233,772    1,000   $100   $3,233,872    4,061   $82,248   $3,316,120 

 

F-56
 

 

Series 425
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   27,750    555,000    -    -    555,000    -    -    555,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    374    7,711    7,711 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (7,701)   -    -    (7,701)   -    -    (7,701)
Balance at December 31, 2024   27,750   $547,299    1,000   $100   $547,399    374   $7,711   $555,110 
                                         
Balance at January 1, 2025   27,750   $547,299    1,000   $100    547,399    374    7,711   $555,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    420    9,076    9,076 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (9,066)   -    -    (9,066)   -    -    (9,066)
Balance at December 31, 2025   27,750   $538,233    1,000   $100   $538,333    794   $16,787   $555,120 

 

Series 426
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   36,100    722,000    -    -    722,000    -    -    722,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    317    6,340    6,340 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (6,330)   -    -    (6,330)   -    -    (6,330)
Balance at December 31, 2024   36,100   $715,670    1,000   $100   $715,770    317   $6,340   $722,110 
                                         
Balance at January 1, 2025   36,100   $715,670    1,000   $100    715,770    317    6,340   $722,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    552    11,040    11,040 
Shares exchanged   148    2,960    -    -    2,960    (148)   (2,960)   - 
Net income/(loss)   -    (11,030)   -    -    (11,030)   -    -    (11,030)
Balance at December 31, 2025   36,248   $707,600    1,000   $100   $707,700    721   $14,420   $722,120 

 

F-57
 

 

Series 427
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   52,750    1,055,000    -    -    1,055,000    -    -    1,055,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    449    8,980    8,980 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (8,970)   -    -    (8,970)   -    -    (8,970)
Balance at December 31, 2024   52,750   $1,046,030    1,000   $100   $1,046,130    449   $8,980   $1,055,110 
                                         
Balance at January 1, 2025   52,750   $1,046,030    1,000   $100    1,046,130    449    8,980   $1,055,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    792    15,899    15,899 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (15,889)   -    -    (15,889)   -    -    (15,889)
Balance at December 31, 2025   52,750   $1,030,141    1,000   $100   $1,030,241    1,241   $24,879   $1,055,120 

 

Series 428
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   86,050    1,721,000    -    -    1,721,000    -    -    1,721,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    709    14,180    14,180 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (14,170)   -    -    (14,170)   -    -    (14,170)
Balance at December 31, 2024   86,050   $1,706,830    1,000   $100   $1,706,930    709   $14,180   $1,721,110 
                                         
Balance at January 1, 2025   86,050   $1,706,830    1,000   $100    1,706,930    709    14,180   $1,721,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    1,296    25,920    25,920 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (25,910)   -    -    (25,910)   -    -    (25,910)
Balance at December 31, 2025   86,050   $1,680,920    1,000   $100   $1,681,020    2,005   $40,100   $1,721,120 

 

F-58
 

 

Series 433
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   14,150    283,000    -    -    283,000    -    -    283,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    107    2,140    2,140 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (2,130)   -    -    (2,130)   -    -    (2,130)
Balance at December 31, 2024   14,150   $280,870    1,000   $100   $280,970    107   $2,140   $283,110 
                                         
Balance at January 1, 2025   14,150   $280,870    1,000   $100    280,970    107    2,140   $283,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    216    4,320    4,320 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (4,310)   -    -    (4,310)   -    -    (4,310)
Balance at December 31, 2025   14,150   $276,560    1,000   $100   $276,660    323   $6,460   $283,120 

 

Series 434
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   64,635    1,292,700    -    -    1,292,700    -    -    1,292,700 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    10    -    -    10    -    -    10 
Balance at December 31, 2024   64,635   $1,292,710    1,000   $100   $1,292,810    -   $-   $1,292,810 
                                         
Balance at January 1, 2025   64,635   $1,292,710    1,000   $100    1,292,810    -    -   $1,292,810 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   24,615    492,300    -    -    492,300    -    -    492,300 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    1,150    23,000    23,000 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (22,990)   -    -    (22,990)   -    -    (22,990)
Balance at December 31, 2025   89,250   $1,762,020    1,000   $100   $1,762,120    1,150   $23,000   $1,785,120 

 

F-59
 

 

Series 435
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   31,625    632,500    -    -    632,500    -    -    632,500 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    208    4,160    4,160 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (4,150)   -    -    (4,150)   -    -    (4,150)
Balance at December 31, 2024   31,625   $628,350    1,000   $100   $628,450    208   $4,160   $632,610 
                                         
Balance at January 1, 2025   31,625   $628,350    1,000   $100    628,450    208    4,160   $632,610 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    480    9,600    9,600 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (9,590)   -    -    (9,590)   -    -    (9,590)
Balance at December 31, 2025   31,625   $618,760    1,000   $100   $618,860    688   $13,760   $632,620 

 

Series 437
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

 Members’ Equity

 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   25,245    504,900    -    -    504,900    -    -    504,900 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    71    1,420    1,420 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (1,410)   -    -    (1,410)   -    -    (1,410)
Balance at December 31, 2024   25,245   $503,490    1,000   $100   $503,590    71   $1,420   $505,010 
                                         
Balance at January 1, 2025   25,245   $503,490    1,000   $100    503,590    71    1,420   $505,010 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   305    6,100    -    -    6,100    -    -    6,100 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    384    7,680    7,680 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (7,670)   -    -    (7,670)   -    -    (7,670)
Balance at December 31, 2025   25,550   $501,920    1,000   $100   $502,020    455   $9,100   $511,120 

 

F-60
 

 

Series 440
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

 Members’ Equity

 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   105,074    2,101,480    -    -    2,101,480    -    -    2,101,480 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    506    10,120    10,120 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (10,110)   -    -    (10,110)   -    -    (10,110)
Balance at December 31, 2024   105,074   $2,091,370    1,000   $100   $2,091,470    506   $10,120   $2,101,590 
                                         
Balance at January 1, 2025   105,074   $2,091,370    1,000   $100    2,091,470    506    10,120   $2,101,590 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   376    7,520    -    -    7,520    -    -    7,520 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    1,584    31,680    31,680 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (31,670)   -    -    (31,670)   -    -    (31,670)
Balance at December 31, 2025   105,450   $2,067,220    1,000   $100   $2,067,320    2,090   $41,800   $2,109,120 

 

Series 448
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   10,995    219,900    -    -    219,900    -    -    219,900 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    10    -    -    10    -    -    10 
Balance at December 31, 2024   10,995   $219,910    1,000   $100   $220,010    -   $-   $220,010 
                                         
Balance at January 1, 2025   10,995   $219,910    1,000   $100    220,010    -    -   $220,010 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   20,902    418,040    -    -    418,040    -    -    418,040 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    365    7,300    7,300 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (7,290)   -    -    (7,290)   -    -    (7,290)
Balance at December 31, 2025   31,897   $630,660    1,000   $100   $630,760    365   $7,300   $638,060 

 

F-61
 

 

Series 450
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   39,624    792,480    -    -    792,480    -    -    792,480 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    32    640    640 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (630)   -    -    (630)   -    -    (630)
Balance at December 31, 2024   39,624   $791,850    1,000   $100   $791,950    32   $640   $792,590 
                                         
Balance at January 1, 2025   39,624   $791,850    1,000   $100    791,950    32    640   $792,590 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   626    12,520    -    -    12,520    -    -    12,520 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    600    12,000    12,000 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (11,990)   -    -    (11,990)   -    -    (11,990)
Balance at December 31, 2025   40,250   $792,380    1,000   $100   $792,480    632   $12,640   $805,120 

 

Series 454
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    1,000   $100   $100    -   $-   $100 
                                         
Balance at January 1, 2025   -   $-    1,000   $100    100    -    -   $100 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   159,550    3,191,373    -    -    3,191,373    -    -    3,191,373 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    2,382    47,640    47,640 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (47,630)   -    -    (47,630)   -    -    (47,630)
Balance at December 31, 2025   159,550   $3,143,743    1,000   $100   $3,143,843    2,382   $47,640   $3,191,483 

 

F-62
 

 

Series 455
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    1,000   $100   $100    -   $-   $100 
                                         
Balance at January 1, 2025   -   $-    1,000   $100    100    -    -   $100 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   23,650    473,000    -    -    473,000    -    -    473,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    308    6,160    6,160 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (6,150)   -    -    (6,150)   -    -    (6,150)
Balance at December 31, 2025   23,650   $466,850    1,000   $100   $466,950    308   $6,160   $473,110 

 

Series 457
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    1,000   $100   $100    -   $-   $100 
                                         
Balance at January 1, 2025   -   $-    1,000   $100    100    -    -   $100 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   50,050    1,001,000    -    -    1,001,000    -    -    1,001,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    474    9,748    9,748 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (9,738)   -    -    (9,738)   -    -    (9,738)
Balance at December 31, 2025   50,050   $991,262    1,000   $100   $991,362    474   $9,748   $1,001,110 

 

F-63
 

 

Series 458
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    1,000   $100   $100    -   $-   $100 
                                         
Balance at January 1, 2025   -   $-    1,000   $100    100    -    -   $100 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   19,014    380,280    -    -    380,280    -    -    380,280 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    192    3,840    3,840 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (3,830)   -    -    (3,830)   -    -    (3,830)
Balance at December 31, 2025   19,014   $376,450    1,000   $100   $376,550    192   $3,840   $380,390 

 

Series 459
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    1,000   $100   $100    -   $-   $100 
                                         
Balance at January 1, 2025   -   $-    1,000   $100    100    -    -   $100 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   12,750    255,000    -    -    255,000    -    -    255,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    143    2,985    2,985 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (2,975)   -    -    (2,975)   -    -    (2,975)
Balance at December 31, 2025   12,750   $252,025    1,000   $100   $252,125    143   $2,985   $255,110 

 

F-64
 

 

Series 460
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    1,000   $100   $100    -   $-   $100 
                                         
Balance at January 1, 2025   -   $-    1,000   $100    100    -    -   $100 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   22,300    446,000    -    -    446,000    -    -    446,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    275    5,500    5,500 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (5,490)   -    -    (5,490)   -    -    (5,490)
Balance at December 31, 2025   22,300   $440,510    1,000   $100   $440,610    275   $5,500   $446,110 

 

Series 472
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    -   $-   $-    -   $-   $- 
                                         
Balance at January 1, 2025   -   $-    -   $-    -    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   33,300    666,000    -    -    666,000    -    -    666,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    88    1,765    1,765 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (1,765)   -    -    (1,765)   -    -    (1,765)
Balance at December 31, 2025   33,300   $664,235    1,000   $100   $664,335    88   $1,765   $666,100 

 

F-65
 

 

Series 473
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024  -    -    -    $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    -   $-   $-    -   $-   $- 
                                         
Balance at January 1, 2025   -   $-    -   $-    -    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   16,100    322,000    -    -    322,000    -    -    322,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    101    2,020    2,020 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (2,020)   -    -    (2,020)   -    -    (2,020)
Balance at December 31, 2025   16,100   $319,980    1,000   $100   $320,080    101   $2,020   $322,100 

 

Series 477
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    -   $-   $-    -   $-   $- 
                                         
Balance at January 1, 2025   -   $-    -   $-    -    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   21,893    437,860    -    -    437,860    -    -    437,860 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    134    2,680    2,680 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (2,670)   -    -    (2,670)   -    -    (2,670)
Balance at December 31, 2025   21,893   $435,190    1,000   $100   $435,290    134   $2,680   $437,970 

 

F-66
 

 

Series 480
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024                 -                  -                  -   $              -   $              -                  -                  -   $              - 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    -   $-   $-    -   $-   $- 
                                         
Balance at January 1, 2025   -   $-    -   $-    -    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   14,145    282,900    -    -    282,900    -    -    282,900 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    10    -    -    10    -    -    10 
Balance at December 31, 2025   14,145   $282,910    1,000   $100   $283,010    -   $-   $283,010 

 

Series 496
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024                 -                  -                  -   $              -   $              -                  -                  -   $              - 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    -   $-   $-    -   $-   $- 
                                         
Balance at January 1, 2025   -   $-    -   $-    -    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   24,719    494,380    -    -    494,380    -    -    494,380 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    9    180    180 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (170)   -    -    (170)   -    -    (170)
Balance at December 31, 2025   24,719   $494,210    1,000   $100   $494,310    9   $180   $494,490 

 

F-67
 

 

Series 500
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024                 -                  -                  -   $              -   $              -                  -                  -   $              - 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    -   $-   $-    -   $-   $- 
                                         
Balance at January 1, 2025   -   $-    -   $-    -    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   9,234    184,680    -    -    184,680    -    -    184,680 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    10    -    -    10    -    -    10 
Balance at December 31, 2025   9,234   $184,690    1,000   $100   $184,790    -   $-   $184,790 

 

Series 502
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024   -                 -    -   $             -   $             -    -                 -    $             - 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    -   $-   $-    -   $-   $- 
                                         
Balance at January 1, 2025   -   $-    -   $-    -    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   15,764    315,280    -    -    315,280    -    -    315,280 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    18    360    360 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (350)   -    -    (350)   -    -    (350)
Balance at December 31, 2025   15,764   $314,930    1,000   $100   $315,030    18   $360   $315,390 

 

F-68
 

 

Series 503
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024                -                 -    -   $             -   $             -    -                 -   $             - 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    -   $-   $-    -   $-   $- 
                                         
Balance at January 1, 2025   -   $-    -   $-    -    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   12,350    247,000    -    -    247,000    -    -    247,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    31    620    620 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (610)   -    -    (610)   -    -    (610)
Balance at December 31, 2025   12,350   $246,390    1,000   $100   $246,490    31   $620   $247,110 

 

Series 516
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024               -                -    -   $            -   $            -                -                -   $            - 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    -   $-   $-    -   $-   $- 
                                         
Balance at January 1, 2025   -   $-    -   $-    -    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   -    -    -         -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2025   -   $-    1,000   $100   $100    -   $-   $100 

 

F-69
 

 

Series 517
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024              -               -               -   $           -   $           -               -              -   $           - 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    -   $-   $-    -   $-   $- 
                                         
Balance at January 1, 2025   -   $-    -   $-    -    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   -    -    -         -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2025   -   $-    1,000   $100   $100    -   $-   $100 

 

Consolidated
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Total Class A                      Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Contributed
Capital
   Members’ Equity 
Balance at January 1, 2024   551,600   $11,012,450    20,000   $2,000   $11,014,450    982   $19,640   $11,034,090 
Class B shares issued upon entity formation   -    -    25,000    2,500    2,500    -    -    2,500 
Share subscriptions settled - Net   1,592,686    31,853,720    -    -    31,853,720    -    -    31,853,720 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    17,946    359,432    359,432 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (359,041)   0    -    (359,041)   -    -    (359,042)
Balance at December 31, 2024   2,144,286   $42,507,129    45,000   $4,500   $42,511,629    18,928   $379,072   $42,890,701 
                                         
Balance at January 1, 2025   2,144,286   $42,507,129    45,000   $4,500   $42,511,629    18,928   $379,072   $42,890,701 
Class B shares issued upon entity formation   -    -    10,000    1,000    1,000    -    -    1,000 
Share subscriptions settled - Net   597,634    11,953,053    -    -    11,953,053    -    -    11,953,053 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    36,856    747,611    747,611 
Shares exchanged   4,127    82,540    -    -    82,540    (4,127)   (82,540)   - 
Net income/(loss)   -    (747,101)   -    -    (747,101)   -    -    (747,101)
Balance at December 31, 2025   2,746,047   $53,795,620    55,000   $5,500   $53,801,120    51,657   $1,044,143   $54,845,263 

 

F-70
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2025 through December 31, 2025

 

   Series 326   Series 356   Series 361   Series 363   Series 366   Series 367 
Cash Flows from Operating Activities:                              
Net income/(loss)  $10    (27,196)   (7,538)   (7,412)   (11,990)   (15,830)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - management services fees   -    27,206    7,548    7,422    12,000    15,840 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   (194,820)   (2,500)   (21,640)   (31,700)   (595,280)   (10,000)
Net Cash Provided/(Used) in Operating Activities   (194,810)   (2,490)   (21,630)   (31,690)   (595,270)   (9,990)
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   -    -    -    -    -    - 
Net Cash Provided/(Used) in Investing Activities   -    -    -    -    -    - 
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   -    -    -    -    -    - 
Net proceeds from unsettled subscriptions and investor subscription deposits   747,480    2,000    20,640    16,000    563,820    10,000 
Proceeds from issuance of Class A ordinary shares   -    -    -    -    -    - 
Proceeds from non-interest bearing advance from affiliate   860    -    -    -    1,000    - 
Repayment of non-interest bearing advance from affiliate   (553,520)   -    -    -    (1,000)   - 
Net Cash Provided/(Used) in Financing Activities   194,820    2,000    20,640    16,000    563,820    10,000 
                               
Net Change in Cash and Cash Equivalents   10    (490)   (990)   (15,690)   (31,450)   10 
Cash and Cash Equivalents, beginning of period   120    610    6,110    15,810    33,570    110 
Cash and Cash Equivalents, end of period  $130    120    5,120    120    2,120    120 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $747,480    2,500    21,640    31,700    595,280    10,000 
Net payable to affiliate incurred for purchase of artwork  $(150,000)   -    -    -    (496,280)   - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-71
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2025 through December 31, 2025

 

   Series 368   Series 376   Series 380   Series 381   Series 383   Series 385 
Cash Flows from Operating Activities:                              
Net income/(loss)  $(5,990)   (17,737)   (39,590)   (25,430)   (17,583)   (54,950)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - management services fees   6,000    17,747    39,600    25,440    17,593    54,960 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   -    -    -    -    -    - 
Net Cash Provided/(Used) in Operating Activities  10    10    10    10    10    10 
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   -    -    -    -    -    - 
Net Cash Provided/(Used) in Investing Activities   -    -    -    -    -    - 
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   -    -    -    -    -    - 
Net proceeds from unsettled subscriptions and investor subscription deposits   -    -    -    -    -    -  
Proceeds from issuance of Class A ordinary shares   -    -    -    -    -    - 
Proceeds from non-interest bearing advance from affiliate   -    -    -    -    -    - 
Repayment of non-interest bearing advance from affiliate   -    -    -    -    -    - 
Net Cash Provided/(Used) in Financing Activities   -    -    -    -    -    - 
                               
Net Change in Cash and Cash Equivalents   10    10    10    10    10    10 
Cash and Cash Equivalents, beginning of period   110    120    120    120    120    120 
Cash and Cash Equivalents, end of period  $120    130    130    130    130    130 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $-    -    -    -    -    - 
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-72
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2025 through December 31, 2025

 

   Series 387   Series 389   Series 391   Series 392   Series 393   Series 395 
Cash Flows from Operating Activities:                              
Net income/(loss)  $(10,947)   (6,930)   (11,570)   (9,590)   (33,304)   (6,230)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - management services fees   10,957    6,940    11,580    9,600    33,314    6,240 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   (44,300)   (61,000)   -    -    -    (61,000)
Net Cash Provided/(Used) in Operating Activities   (44,290)   (60,990)   10    10    10    (60,990)
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   -    -    -    -    -    - 
Net Cash Provided/(Used) in Investing Activities   -    -    -    -    -    - 
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   -    -    -    -    -    - 
Net proceeds from unsettled subscriptions and investor subscription deposits   58,800    224,460    -    -    -    306,580 
Proceeds from issuance of Class A ordinary shares   -    -    -    -    -    - 
Proceeds from non-interest bearing advance from affiliate   -    -    -    -    -    - 
Repayment of non-interest bearing advance from affiliate   (22,500)   (164,380)   -    -    -    (245,060)
Net Cash Provided/(Used) in Financing Activities   36,300    60,080    -    -    -    61,520 
                               
Net Change in Cash and Cash Equivalents   (7,990)   (910)   10    10    10    530 
Cash and Cash Equivalents, beginning of period   8,110    1,030    110    110    120    110 
Cash and Cash Equivalents, end of period  $120    120    120    120    130    640 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $66,800    225,380    -    -    -    306,060 
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-73
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2025 through December 31, 2025

 

   Series 403   Series 404   Series 405   Series 407   Series 412   Series 416 
Cash Flows from Operating Activities:                              
Net income/(loss)  $(4,682)   (19,069)   (4,311)   (33,618)   (13,430)   (14,390)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - management services fees   4,692    19,079    4,321    33,628    13,440    14,400 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   -    -    -    (312,980)   -    - 
Net Cash Provided/(Used) in Operating Activities   10    10    10    (312,970)   10    10 
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   -    -    -    -    -    - 
Net Cash Provided/(Used) in Investing Activities   -    -    -    -    -    - 
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   -    -    -    -    -    - 
Net proceeds from unsettled subscriptions and investor subscription deposits   -    -    -    311,180    -    -  
Proceeds from issuance of Class A ordinary shares   -    -    -    -    -    - 
Proceeds from non-interest bearing advance from affiliate   -    -    -    5,000    -    - 
Repayment of non-interest bearing advance from affiliate   -    -    -    (5,000)   -    - 
Net Cash Provided/(Used) in Financing Activities   -    -    -    311,180    -    - 
                               
Net Change in Cash and Cash Equivalents   10    10    10    (1,790)   10    10 
Cash and Cash Equivalents, beginning of period   120    110    120    1,910    110    110 
Cash and Cash Equivalents, end of period  $130    120    130    120    120    120 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $-    -    -    312,980    -    - 
Net payable to affiliate incurred for purchase of artwork  $-    -    -    (65,220)   -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-74
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2025 through December 31, 2025

 

   Series 418   Series 419   Series 422   Series 424   Series 425   Series 426 
Cash Flows from Operating Activities:                              
Net income/(loss)  $(9,291)   (35,510)   (11,030)   (51,178)   (9,066)   (11,030)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - management services fees   9,301    35,520    11,040    51,188    9,076    11,040 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   -    -    -    -    -    - 
Net Cash Provided/(Used) in Operating Activities   10    10    10    10    10    10 
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   -    -    -    -    -    - 
Net Cash Provided/(Used) in Investing Activities   -    -    -    -    -    - 
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   -    -    -    -    -    - 
Net proceeds from unsettled subscriptions and investor subscription deposits   -    -    -    -    -    -  
Proceeds from issuance of Class A ordinary shares   -    -    -    -    -    - 
Proceeds from non-interest bearing advance from affiliate   -    -    -    -    -    - 
Repayment of non-interest bearing advance from affiliate   -    -    -    -    -    - 
Net Cash Provided/(Used) in Financing Activities   -    -    -    -    -    - 
                               
Net Change in Cash and Cash Equivalents   10    10    10    10    10    10 
Cash and Cash Equivalents, beginning of period   110    110    110    110    110    110 
Cash and Cash Equivalents, end of period  $120    120    120    120    120    120 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $-    -    -    -    -    - 
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-75
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2025 through December 31, 2025

 

   Series 427   Series 428   Series 433   Series 434   Series 435   Series 437 
Cash Flows from Operating Activities:                              
Net income/(loss)  $(15,889)   (25,910)   (4,310)   (22,990)   (9,590)   (7,670)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - management services fees   15,899    25,920    4,320    23,000    9,600    7,680 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   -    -    -    (181,524)   -    (6,100)
Net Cash Provided/(Used) in Operating Activities   10    10    10    (181,514)   10    (6,090)
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   -    -    -    -    -    - 
Net Cash Provided/(Used) in Investing Activities   -    -    -    -    -    - 
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   -    -    -    -    -    - 
Net proceeds from unsettled subscriptions and investor subscription deposits   -    -    -    452,580    -    220  
Proceeds from issuance of Class A ordinary shares   -    -    -    -    -    - 
Proceeds from non-interest bearing advance from affiliate   -    -    -    -    -    - 
Repayment of non-interest bearing advance from affiliate   -    -    -    (310,776)   -    - 
Net Cash Provided/(Used) in Financing Activities   -    -    -    141,804    -    220 
                               
Net Change in Cash and Cash Equivalents   10    10    10    (39,710)   10    (5,870)
Cash and Cash Equivalents, beginning of period   110    110    110    39,830    110    5,990 
Cash and Cash Equivalents, end of period  $120    120    120    120    120    120 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $-    -    -    492,300    -    6,100 
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-76
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2025 through December 31, 2025

 

    Series 440   Series 448   Series 450   Series 454   Series 455   Series 457 
Cash Flows from Operating Activities:                               
Net income/(loss)   $(31,670)   (7,290)   (11,990)   (47,630)   (6,150)   (9,738)
Adjustments to reconcile net loss to net cash used in operating activities:                               
Share-based compensation - management services fees    31,680    7,300    12,000    47,640    6,160    9,748 
Changes in operating assets and liabilities:                               
Other amounts due to affiliates    (20)   (62,940)   (12,520)   (19,401)   -    - 
Net Cash Provided/(Used) in Operating Activities    (10)   (62,930)   (12,510)   (19,391)   10    10 
                                
Cash Flows from Investing Activities:                               
Purchase of artwork    -    -    -    (3,191,000)   (473,000)   (1,001,000)
Net Cash Provided/(Used) in Investing Activities    -    -    -    (3,191,000)   (473,000)   (1,001,000)
                                
Cash Flows from Financing Activities:                               
Proceeds from issuance of Class B Shares    -    -    -    -    -    - 
Net proceeds from unsettled subscriptions and investor subscription deposits    7,500    416,660    12,500    44,831    446,500    946,200 
Proceeds from issuance of Class A ordinary shares    -    -    -    -    -    - 
Proceeds from non-interest bearing advance from affiliate    -    -    -    100    320,081    - 
Repayment of non-interest bearing advance from affiliate    (7,500)   (355,100)   -    (100)   (320,081)   - 
Net Cash Provided/(Used) in Financing Activities    -    61,560    12,500    44,831    446,500    946,200 
                                
Net Change in Cash and Cash Equivalents    (10)   (1,370)   (10)   (3,165,560)   (26,490)   (54,790)
Cash and Cash Equivalents, beginning of period    130    1,490    130    3,166,643    26,600    56,900 
Cash and Cash Equivalents, end of period   $120    120    120    1,083    110    2,110 
                                
Non cash investing and financing activities:                               
Issuance of Class A ordinary shares from subscriptions previously received   $7,520    418,040    12,520    3,191,000    473,000    1,001,000 
Net payable to affiliate incurred for purchase of artwork   $-    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-77
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2025 through December 31, 2025

 

   Series 458   Series 459   Series 460   Series 472   Series 473   Series 477 
Cash Flows from Operating Activities:                              
Net income/(loss)  $(3,830)   (2,975)   (5,490)   (1,765)   (2,020)   (2,670)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - management services fees   3,840    2,985    5,500    1,765    2,020    2,680 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   1,720    -    -    -    11,000    6,140 
Net Cash Provided/(Used) in Operating Activities   1,730    10    10    -    11,000    6,150 
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   (382,000)   (255,000)   (446,000)   (666,000)   (333,000)   (444,000)
Net Cash Provided/(Used) in Investing Activities   (382,000)   (255,000)   (446,000)   (666,000)   (333,000)   (444,000)
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   -    -    -    100    100    100 
Net proceeds from unsettled subscriptions and investor subscription deposits   275,780    24,000    198,160    666,010    322,510    437,860 
Proceeds from issuance of Class A ordinary shares   -    -    -    -    -    - 
Proceeds from non-interest bearing advance from affiliate   -    -    -    8,340    109,600    229,480 
Repayment of non-interest bearing advance from affiliate   -    -    -    (8,340)   (109,600)   (229,480)
Net Cash Provided/(Used) in Financing Activities   275,780    24,000    198,160    666,110    322,610    437,960 
                               
Net Change in Cash and Cash Equivalents   (104,490)   (230,990)   (247,830)   110    610    110 
Cash and Cash Equivalents, beginning of period   102,040    231,100    248,440    -    -    - 
Cash and Cash Equivalents, end of period  $(2,450)   110    610    110    610    110 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $380,280    255,000    446,000    666,000    322,000    437,860 
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-78
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2025 through December 31, 2025

 

   Series 480   Series 496   Series 500   Series 502   Series 503   Series 516 
Cash Flows from Operating Activities:                              
Net income/(loss)  $10    (170)   10    (350)   (610)   - 
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - management services fees   -    180    -    360    620    - 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   22,100    25,620    14,820    6,720    -    - 
Net Cash Provided/(Used) in Operating Activities   22,110    25,630    14,830    6,730    10    - 
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   (305,000)   (520,000)   (200,000)   (322,000)   (247,000)   - 
Net Cash Provided/(Used) in Investing Activities   (305,000)   (520,000)   (200,000)   (322,000)   (247,000)   - 
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   100    100    100    100    100    100 
Net proceeds from unsettled subscriptions and investor subscription deposits   282,900    494,880    185,180    315,280    247,000    950,600 
Proceeds from issuance of Class A ordinary shares   -    -    (500)   -    -    - 
Proceeds from non-interest bearing advance from affiliate   -    257,291    2,180    5,000    3,000    - 
Repayment of non-interest bearing advance from affiliate   -    (257,291)   (1,680)   (5,000)   (3,000)   - 
Net Cash Provided/(Used) in Financing Activities   283,000    494,980    185,280    315,380    247,100    950,700 
                               
Net Change in Cash and Cash Equivalents   110    610    110    110    110    950,700 
Cash and Cash Equivalents, beginning of period   -    -    -    -    -    - 
Cash and Cash Equivalents, end of period  $110    610    110    110    110    950,700 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $282,900    494,380    185,180    315,280    247,000    - 
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-79
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2025 through December 31, 2025

 

   Series 517   Series General   Series Consolidated 
Cash Flows from Operating Activities:               
Net income/(loss)  $-    -    (747,101)
Adjustments to reconcile net loss to net cash used in operating activities:               
Share-based compensation - management services fees   -    -    747,611 
Changes in operating assets and liabilities:               
Other amounts due to affiliates   -    (10,108)   (1,539,713)
Net Cash Provided/(Used) in Operating Activities   -    (10,108)   (1,539,203)
                
Cash Flows from Investing Activities:               
Purchase of artwork   -    -    (8,785,000)
Net Cash Provided/(Used) in Investing Activities   -    -    (8,785,000)
                
Cash Flows from Financing Activities:               
Proceeds from issuance of Class B Shares   100    -    1,000 
Net proceeds from unsettled subscriptions and investor subscription deposits   -    -    8,988,111 
Proceeds from issuance of Class A ordinary shares   -    -    (500)
Proceeds from non-interest bearing advance from affiliate   -    -    941,932 
Repayment of non-interest bearing advance from affiliate   -    (102,869)   (2,702,277)
Net Cash Provided/(Used) in Financing Activities   100    (102,869)   7,228,266 
                
Net Change in Cash and Cash Equivalents   100    (112,977)   (3,095,937)
Cash and Cash Equivalents, beginning of period   -    1,403    3,950,906 
Cash and Cash Equivalents, end of period  $100    (111,574)   854,969 
                
Non cash investing and financing activities:               
Issuance of Class A ordinary shares from subscriptions previously received  $-    -    11,953,180 
Net payable to affiliate incurred for purchase of artwork  $-    -    (711,500)

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-80
 

  

MASTERWORKS VAULT 4, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2024 through December 31, 2024

 

   Series 326   Series 356   Series 361   Series 363   Series 366   Series 367 
Cash Flows from Operating Activities:                              
Net income/(loss)  $10    (4,950)   (230)   10    10    (3,550)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - administrative services fees   -    4,960    240    -    -    3,560 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   -    -    -    -    -    - 
Net Cash Provided/(Used) in Operating Activities   10    10    10    10    10    10 
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   -    (1,773,500)   (478,360)   (460,300)   (385,720)   (1,047,000)
Net Cash Provided/(Used) in Investing Activities   -    (1,773,500)   (478,360)   (460,300)   (385,720)   (1,047,000)
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   -    100    100    100    100    100 
Net proceeds from unsettled subscriptions and investor subscription deposits   -    500    6,000    15,700    33,460    - 
Proceeds from issuance of Class A ordinary shares   613,220    1,773,500    478,360    460,300    385,720    1,047,000 
Redemptions of Class A ordinary shares and Class B ordinary shares   -    -    -    -    -    - 
Proceeds from non-interest bearing advance from affiliate   -    -    251,680    379,460    -    306,740 
Repayment of non-interest bearing advance from affiliate   (617,920)   -    (251,680)   (379,460)   -    (306,740)
Net Cash Provided/(Used) in Financing Activities   (4,700)   1,774,100    484,460    476,100    419,280    1,047,100 
                               
Net Change in Cash and Cash Equivalents   (4,690)   610    6,110    15,810    33,570    110 
Cash and Cash Equivalents, beginning of period   4,810    -    -    -    -    - 
Cash and Cash Equivalents, end of period  $120    610    6,110    15,810    33,570    110 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $4,700                          
Net payable to affiliate incurred for purchase of artwork  $150,000    -    -    -    496,280    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-81
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2024 through December 31, 2024

 

   Series 368   Series 376   Series 380   Series 381   Series 383   Series 385 
Cash Flows from Operating Activities:                              
Net income/(loss)  $(1,790)   (16,790)   (31,930)   (24,950)   (16,120)   (54,230)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - administrative services fees   1,800    16,800    31,940    24,960    16,130    54,240 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   -    -    -    -    -    - 
Net Cash Provided/(Used) in Operating Activities   10    10    10    10    10    10 
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   (403,000)   -    (494,000)   -    -    - 
Net Cash Provided/(Used) in Investing Activities   (403,000)   -    (494,000)   -    -    - 
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   100    -    -    -    -    - 
Net proceeds from unsettled subscriptions and investor subscription deposits   -    -    -    -    -    - 
Proceeds from issuance of Class A ordinary shares   403,000         796,400                
Redemptions of Class A ordinary shares and Class B ordinary shares   -    -    -    -    -    - 
Proceeds from non-interest bearing advance from affiliate   -    -    400    -    -    - 
Repayment of non-interest bearing advance from affiliate   -    -    (304,300)   -    -    - 
Net Cash Provided/(Used) in Financing Activities   403,100    -    492,500    -    -    - 
                               
Net Change in Cash and Cash Equivalents   110    10    (1,490)   10    10    10 
Cash and Cash Equivalents, beginning of period   -    110    1,610    110    110    110 
Cash and Cash Equivalents, end of period  $110    120    120    120    120    120 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $          1,500                
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-82
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2024 through December 31, 2024

 

   Series 387   Series 389   Series 391   Series 392   Series 393   Series 395 
Cash Flows from Operating Activities:                              
Net income/(loss)  $10    10    (4,890)   (8,910)   (23,890)   10 
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - administrative services fees   -    -    4,900    8,920    23,900    - 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   -    -    -    -    -    - 
Net Cash Provided/(Used) in Operating Activities   10    10    10    10    10    10 
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   (732,700)   (550,000)   (722,000)   (627,000)   (389,000)   (550,000)
Net Cash Provided/(Used) in Investing Activities   (732,700)   (550,000)   (722,000)   (627,000)   (389,000)   (550,000)
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   -    -    -    -    -    - 
Net proceeds from unsettled subscriptions and investor subscription deposits   8,000    920    -    -    -    - 
Proceeds from issuance of Class A ordinary shares   710,200    385,620    698,000    523,840    997,020    304,940 
Redemptions of Class A ordinary shares and Class B ordinary shares   -    -    -    -    -    - 
Proceeds from non-interest bearing advance from affiliate   685,560    371,840    -    -    1,000    374,840 
Repayment of non-interest bearing advance from affiliate   (663,060)   (207,460)   -    -    (612,520)   (129,780)
Net Cash Provided/(Used) in Financing Activities   740,700    550,920    698,000    523,840    385,500    550,000 
                               
Net Change in Cash and Cash Equivalents   8,010    930    (23,990)   (103,150)   (3,490)   10 
Cash and Cash Equivalents, beginning of period   100    100    24,100    103,260    3,610    100 
Cash and Cash Equivalents, end of period  $8,110    1,030    110    110    120    110 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $        24,000    103,160    3,500     
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-83
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2024 through December 31, 2024

 

   Series 403   Series 404   Series 405   Series 407   Series 412   Series 416 
Cash Flows from Operating Activities:                              
Net income/(loss)  $(4,412)   (14,990)   (3,959)   10    (12,790)   (11,550)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - administrative services fees   4,422    15,000    3,969    -    12,800    11,560 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   -    -    -    -    -    - 
Net Cash Provided/(Used) in Operating Activities   10    10    10    10    10    10 
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   -    (1,203,000)   -    (2,234,780)   (888,000)   (944,000)
Net Cash Provided/(Used) in Investing Activities   -    (1,203,000)   -    (2,234,780)   (888,000)   (944,000)
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   -    -    -    -    -    - 
Net proceeds from unsettled subscriptions and investor subscription deposits   -    -    -    1,800    -    - 
Proceeds from issuance of Class A ordinary shares        603,440         1,799,280    34,380    944,000 
Redemptions of Class A ordinary shares and Class B ordinary shares   -    -    -    -    -    - 
Proceeds from non-interest bearing advance from affiliate   -    174,000    -    755,100    -    - 
Repayment of non-interest bearing advance from affiliate   -    (174,000)   -    (755,100)   -    - 
Net Cash Provided/(Used) in Financing Activities   -    603,440    -    1,801,080    34,380    944,000 
                               
Net Change in Cash and Cash Equivalents   10    (599,550)   10    (433,690)   (853,610)   10 
Cash and Cash Equivalents, beginning of period   110    599,660    110    435,600    853,720    100 
Cash and Cash Equivalents, end of period  $120    110    120    1,910    110    110 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $     599,560         435,500    853,620      
Net payable to affiliate incurred for purchase of artwork  $-    -    -    65,220    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-84
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2024 through December 31, 2024

 

   Series 418   Series 419   Series 422   Series 424   Series 425   Series 426 
Cash Flows from Operating Activities:                              
Net income/(loss)  $(2,550)   (23,250)   (6,750)   (31,050)   (7,701)   (6,330)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - administrative services fees   2,560    23,260    6,760    31,060    7,711    6,340 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   -    -    -    -    -    - 
Net Cash Provided/(Used) in Operating Activities   10    10    10    10    10    10 
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   (611,000)   (2,341,000)   (722,000)   (3,316,000)   (555,000)   (722,000)
Net Cash Provided/(Used) in Investing Activities   (611,000)   (2,341,000)   (722,000)   (3,316,000)   (555,000)   (722,000)
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   100    -    100    -    100    100 
Net proceeds from unsettled subscriptions and investor subscription deposits   -    -    -    -    -    - 
Proceeds from issuance of Class A ordinary shares   611,000    1,770,840    722,000    671,600    555,000    722,000 
Redemptions of Class A ordinary shares and Class B ordinary shares   -    -    -    -    -    - 
Proceeds from non-interest bearing advance from affiliate   281,280    -    -    -    -    - 
Repayment of non-interest bearing advance from affiliate   (281,280)   -    -    -    -    - 
Net Cash Provided/(Used) in Financing Activities   611,100    1,770,840    722,100    671,600    555,100    722,100 
                               
Net Change in Cash and Cash Equivalents   110    (570,150)   110    (2,644,390)   110    110 
Cash and Cash Equivalents, beginning of period   -    570,260    -    2,644,500    -    - 
Cash and Cash Equivalents, end of period  $110    110    110    110    110    110 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received       $570,160         2,644,400           
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-85
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2024 through December 31, 2024

 

   Series 427   Series 428   Series 433   Series 434   Series 435   Series 437 
Cash Flows from Operating Activities:                              
Net income/(loss)  $(8,970)   (14,170)   (2,130)   10    (4,150)   (1,410)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - administrative services fees   8,980    14,180    2,140    -    4,160    1,420 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   -    -    -    -    -    - 
Net Cash Provided/(Used) in Operating Activities   10    10    10    10    10    10 
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   (1,055,000)   (1,721,000)   (283,000)   (1,603,476)   (632,500)   (504,900)
Net Cash Provided/(Used) in Investing Activities   (1,055,000)   (1,721,000)   (283,000)   (1,603,476)   (632,500)   (504,900)
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   100    100    100    100    100    100 
Net proceeds from unsettled subscriptions and investor subscription deposits   -    -    -    39,720    -    5,880 
Proceeds from issuance of Class A ordinary shares   1,055,000    1,721,000    283,000    1,292,700    632,500    504,900 
Redemptions of Class A ordinary shares and Class B ordinary shares   -    -    -    -    -    - 
Proceeds from non-interest bearing advance from affiliate   -    -    -    891,656    500    342,680 
Repayment of non-interest bearing advance from affiliate   -    -    -    (580,880)   (500)   (342,680)
Net Cash Provided/(Used) in Financing Activities   1,055,100    1,721,100    283,100    1,643,296    632,600    510,880 
                               
Net Change in Cash and Cash Equivalents   110    110    110    39,830    110    5,990 
Cash and Cash Equivalents, beginning of period   -    -    -    -    -    - 
Cash and Cash Equivalents, end of period  $110    110    110    39,830    110    5,990 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $                           
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-86
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2024 through December 31, 2024

 

   Series 440   Series 448   Series 450   Series 454   Series 455   Series 457 
Cash Flows from Operating Activities:                              
Net income/(loss)  $(10,110)   10    (630)   -           -    - 
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - administrative services fees   10,120    -    640    -    -    - 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   -    -    -    19,774    -    - 
Net Cash Provided/(Used) in Operating Activities   10    10    10    19,774    -    - 
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   (2,108,980)   (575,000)   (792,480)   -    -    - 
Net Cash Provided/(Used) in Investing Activities   (2,108,980)   (575,000)   (792,480)   -    -    - 
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   100    100    100    100    100    100 
Net proceeds from unsettled subscriptions and investor subscription deposits   20    1,380    20    3,146,769    26,500    56,800 
Proceeds from issuance of Class A ordinary shares   2,101,480    219,900    792,480                
Redemptions of Class A ordinary shares and Class B ordinary shares   -    -    -    -    -    - 
Proceeds from non-interest bearing advance from affiliate   87,700    379,660    -    -    -    - 
Repayment of non-interest bearing advance from affiliate   (80,200)   (24,560)   -    -    -    - 
Net Cash Provided/(Used) in Financing Activities   2,109,100    576,480    792,600    3,146,869    26,600    56,900 
                               
Net Change in Cash and Cash Equivalents   130    1,490    130    3,166,643    26,600    56,900 
Cash and Cash Equivalents, beginning of period   -    -    -    -    -    - 
Cash and Cash Equivalents, end of period  $130    1,490    130    3,166,643    26,600    56,900 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $                           
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-87
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2024 through December 31, 2024

 

   Series 458   Series 459   Series 460   Series 472   Series 473   Series 477 
Cash Flows from Operating Activities:                              
Net income/(loss)  $-    -    -    -    -    - 
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - administrative services fees   -    -    -    -    -    - 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   -    -    -    -    -    - 
Net Cash Provided/(Used) in Operating Activities   -    -    -    -    -    - 
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   -    -    -    -    -    - 
Net Cash Provided/(Used) in Investing Activities   -    -    -    -    -    - 
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   100    100    100    -    -    - 
Net proceeds from unsettled subscriptions and investor subscription deposits   101,940    231,000    248,340    -    -    - 
Proceeds from issuance of Class A ordinary shares                  -    -    - 
Redemptions of Class A ordinary shares and Class B ordinary shares   -    -    -    -    -    - 
Proceeds from non-interest bearing advance from affiliate   -    -    -    -    -    - 
Repayment of non-interest bearing advance from affiliate   -    -    -    -    -    - 
Net Cash Provided/(Used) in Financing Activities   102,040    231,100    248,440    -    -    - 
                               
Net Change in Cash and Cash Equivalents   102,040    231,100    248,440    -    -    - 
Cash and Cash Equivalents, beginning of period   -    -    -    -    -    - 
Cash and Cash Equivalents, end of period  $102,040    231,100    248,440    -    -    - 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $                 -    -    - 
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-88
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2024 through December 31, 2024

 

   Series 480   Series 496   Series 500   Series 502   Series 503   Series 516 
Cash Flows from Operating Activities:                                   
Net income/(loss)  $-    -    -    -    -    - 
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - administrative services fees   -    -    -    -    -    - 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   -    -    -    -    -    - 
Net Cash Provided/(Used) in Operating Activities   -    -    -    -    -    - 
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   -    -    -    -    -    - 
Net Cash Provided/(Used) in Investing Activities   -    -    -    -    -    - 
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   -    -    -    -    -    - 
Net proceeds from unsettled subscriptions and investor subscription deposits   -    -    -    -    -    - 
Proceeds from issuance of Class A ordinary shares   -    -    -    -    -    - 
Redemptions of Class A ordinary shares and Class B ordinary shares   -    -    -    -    -    - 
Proceeds from non-interest bearing advance from affiliate   -    -    -    -    -    - 
Repayment of non-interest bearing advance from affiliate   -    -    -    -    -    - 
Net Cash Provided/(Used) in Financing Activities   -    -    -    -    -    - 
                               
Net Change in Cash and Cash Equivalents   -    -    -    -    -    - 
Cash and Cash Equivalents, beginning of period   -    -    -    -    -    - 
Cash and Cash Equivalents, end of period  $-    -    -    -    -    - 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $-    -    -    -    -    - 
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-89
 

 

MASTERWORKS VAULT 4, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2024 through December 31, 2024

 

    Series 517   Series General   Series Consolidated 
Cash Flows from Operating Activities:                     
Net income/(loss)   $-    -    (359,042)
Adjustments to reconcile net loss to net cash used in operating activities:                
Share-based compensation - administrative services fees    -    -    359,432 
Changes in operating assets and liabilities:         -    - 
Other amounts due to affiliates    -    1,403    21,177 
Net Cash Provided/(Used) in Operating Activities    -    1,403    21,567 
               - 
Cash Flows from Investing Activities:              - 
Purchase of artwork    -    -    (31,425,696)
Net Cash Provided/(Used) in Investing Activities    -    -    (31,425,696)
               - 
Cash Flows from Financing Activities:              - 
Proceeds from issuance of Class B Shares    -    -    2,500 
Net proceeds from unsettled subscriptions and investor subscription deposits    -    -    3,924,750 
Proceeds from issuance of Class A ordinary shares    -    -    26,613,620 
Redemptions of Class A ordinary shares and Class B ordinary shares    -    -    - 
Proceeds from non-interest bearing advance from affiliate    -    -    5,284,096 
Repayment of non-interest bearing advance from affiliate    -    -    (5,712,120)
Net Cash Provided/(Used) in Financing Activities    -    -    30,112,846 
               - 
Net Change in Cash and Cash Equivalents    -    1,403    (1,291,283)
Cash and Cash Equivalents, beginning of period    -    -    5,242,190 
Cash and Cash Equivalents, end of period   $-    1,403    3,950,907 
                 
Non cash investing and financing activities:                
Issuance of Class A ordinary shares from subscriptions previously received   $-    -    5,240,100 
Net payable to affiliate incurred for purchase of artwork   $-    -    711,500 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-90
 

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2025 and 2024

 

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Nature of Organization – Masterworks Vault 4, LLC (the “Company”) was formed on August 4, 2023 as a Delaware series limited liability company to facilitate investment in individual works of art (each, an “Artwork”) that will be owned by individual series of the Company. We are managed by our affiliate, Masterworks Administrative Services, LLC (the “Administrator”).

 

Each Artwork is owned by a separate series of the Company. Each series raises investment capital by offering Class A shares pursuant to Regulation A of the Securities Act of 1933, as amended. Each series issues Class A ordinary shares (“Class A shares”) representing ordinary membership interests in such series upon each closing of the series offering. Immediately following the consummation of the series offering, investors participating in such series offering will own 100% of the outstanding Class A shares issued by such series. As a Delaware series limited liability company, the debts, liabilities, obligations and expenses incurred, contracted for or otherwise existing with respect to a particular series of the Company are segregated and enforceable only against the assets of such series under Delaware law.

 

All the proceeds from a series offering will be used to pay, directly or indirectly, for the acquisition of a single Artwork, and to pay an expense allocation to Masterworks Gallery, LLC (“Gallery”), a subsidiary of Masterworks, LLC (“Masterworks”), equal to 11% of the purchase price of the Artwork (or approximately 10% of the size of the series offering). The Company is managed by a Board of Managers comprised of three individuals and is administered by Masterworks Administrative Services, LLC (the “Administrator”).

 

Principles of Consolidation – The consolidated financial statements of each individual series include the accounts of the individual series and a segregated portfolio of Masterworks Cayman, SPC, a Cayman Islands segregated portfolio company (a “SPC”). Each individual series holds title to the specific Artwork that it acquires in a SPC. When a SPC acquires title to an Artwork, the segregated portfolio will issue the applicable series the same number of SPC ordinary shares (“SPC Ordinary shares”) in the segregated portfolio as the number of Class A shares offered to investors in the series offering, and such SPC Ordinary shares shall initially represent 100% of the outstanding equity interests in such segregated portfolio. In the event any additional Class A shares are issued following the closing of a series offering, upon a conversion of Class B ordinary shares or exchange of SPC Preferred shares (as defined in this Note), additional SPC Ordinary shares will be issued to the applicable series, such that at all relevant times the number of outstanding SPC Ordinary shares held by a series shall equal the number of outstanding Class A shares for such series. The accounts of any such series and its corresponding segregated portfolio of the SPC represent the consolidated financial statements of such series, due to the fact that any such series treats the corresponding segregated portfolio as a consolidated subsidiary in these financial statements in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification Subtopic 810-10 Consolidation: Overall (“ASC 810”) . All significant intercompany transactions and balances have been eliminated in consolidation.

 

The Company reports consolidated financial statements of all its series given that they are under common control. In accordance with ASC 810, reporting entities eliminate intercompany transactions in consolidated financial statements and noncontrolling interest is presented in the consolidated financial statements when a subsidiary of any of the consolidated entities has a noncontrolling interest.

 

Members’ Liability – The Company is organized as a Delaware series limited liability company, and the debts, liabilities, obligations, and expenses incurred, contracted for or otherwise existing with respect to a particular series of the Company are segregated and enforceable only against the assets of such series under Delaware law. Similarly, as a Cayman Islands segregated portfolio company, the debts, liabilities, obligations, and expenses incurred, contracted for or otherwise existing of a particular segregated portfolio of SPC are segregated and enforceable only against the assets of such segregated portfolio under Cayman Islands law. This means that a creditor of the Company would only be entitled to recover against assets attributed and credited to the specific series of the Company that has a direct financial obligation to such creditor. As such, the liability of a member of a series of the Company for the financial obligations of the series of the Company is limited to the member’s contribution of capital to such series.

 

Basis of Accounting and Use of Estimates – The Company prepares its financial statements on the accrual basis of accounting in conformity with accounting principles generally accepted in the United States of America, which requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the balance sheets and the reported amounts of revenues and expenses in the statements of operations during the applicable period. Actual results could materially differ from those estimates.

 

Cash – The Company’s cash consists of cash held in a Federal Deposit Insurance Corporation (“FDIC”) insured bank account.

 

Cash Equivalents – The Company considers all highly liquid investments with original maturities of three months or less at the time of purchase, including investments in money market funds, to be cash equivalents. These investments are readily convertible to known amounts of cash and are subject to an insignificant risk of changes in value.

 

F-91
 

 

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

Artwork – The Artwork of each series is recorded at cost, which is the purchase price paid for the Artwork plus the Expense Allocation (as defined below), and any other expenditure deemed necessary to bring the Artwork to the intended use (e.g. shipping costs and import taxes). Artwork is determined to have an indefinite life. The Company will review the Artwork for impairment in accordance with the requirements of FASB ASC Subtopic 360-10, Property, Plant, and Equipment: Impairment and Disposal of Long-Lived Assets (“ASC-360”). Those requirements require the Company to perform an impairment analysis whenever events or changes in circumstances indicate that the carrying amount of the Artwork might not be recoverable, i.e., information indicates that an impairment might exist. In accordance with ASC 360, the Company:

 

Considers whether indicators of impairment are present. Indicators or triggers of impairment management considers are: deteriorating physical condition of the Artwork, trends in the art market, reputation of the artist, recent sales of other artworks by the artist, and other events, circumstances, or conditions that indicate impairment might exist;

 

If indicators are present, perform a recoverability test by comparing the estimated amount realizable upon sale of the Artwork, to its carrying value; and

 

If the amount realizable upon sale of the Artwork is deemed to be less than its carrying value, the Company would measure an impairment charge.

 

If it is determined that measurement of an impairment loss is necessary, the impairment loss would be calculated based on the difference between the carrying amount of the Artwork and its estimated fair value. An impairment loss would be reported as a component of income from continuing operations before income taxes in the Company’s consolidated financial statements. There were no events or circumstances indicating impairment of the Artwork for the period presented.

 

Expense Allocation – Each series of the Company agreed to pay Gallery an expense allocation payment equal to 11% of the purchase price of the Artwork, which is intended to be a fixed non-recurring expense allocation for (i) financing commitments, (ii) Masterworks’ sourcing the Artwork of such series, (iii) all research, data analysis, condition reports, appraisal, due diligence, travel, currency conversion and legal services to acquire the Artwork of such series and (iv) the use of the Masterworks Platform and Masterworks intellectual property. No other expenses associated with the organization of the Company, any series offering, or the purchase and securitization of the Artwork will be paid, directly or indirectly, by the Company, any series or investors in any series offering.

 

Concentration of Credit Risk – Financial instruments that potentially subject each series of the Company to a concentration of credit risk consist of cash and cash equivalents. Substantially all the cash of each series of the Company is held by two financial institutions that management believes are of high credit quality in amounts that may exceed federally insured limits at times. The Company has not experienced any losses in these accounts in the past, and management believes the Company is not exposed to significant credit risks as they periodically evaluate the strength of the financial institution in which it deposits funds and cash is only held for a short duration pending closing or a distribution to members.

 

F-92
 

 

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

Earnings (loss) per Class A ordinary Share – Basic earnings (loss) per share is calculated by dividing net income (loss) attributable to Class A ordinary shareholders by the weighted-average number of Class A ordinary shares outstanding during the period.

 

For diluted earnings per share, the weighted-average share count also includes additional Class A shares that could be issued from:

 

1.The exchange of SPC Preferred shares (as defined later in this Note).
2.The conversion of Class B shares, if any, based on the estimated fair value of the related artwork.

 

If a Series reports a net loss for the period, diluted earnings per share equals basic earnings per share because the inclusion of potentially dilutive securities would be anti-dilutive.

 

Income Taxes – The Company is a Delaware series limited liability company, and the Company is treated as a partnership for U.S. tax purposes. Each series is disregarded for income tax purposes. As such, the Company and each of its series are pass-throughs for income tax purposes and generally not subject to federal or state income taxes. Instead, each series’ taxable income or loss, which may differ significantly from the income or loss reported in the financial statements, is allocated to its members and each member is responsible for reporting their share of the series’ taxable income or loss on their federal and state tax returns. Accordingly, no provision for income taxes is reflected in the accompanying financial statements.

 

For the current tax year and all major taxing jurisdictions, the Administrator has determined that the Company and each series qualify as pass-through entities with no uncertain tax positions requiring recognition in the financial statements. If any series incurs an income tax liability in the future, Interest on the liability will be recorded as interest expense and penalties will be recorded as income tax expense for that series. The Administrator does not anticipate material changes to its assessment of uncertain tax positions in the next twelve months. However, this conclusion may be subject to review and adjustment based on changes in tax laws, regulations, interpretations, or other factors, including the timing of deductions, income allocation across jurisdictions, and compliance with U.S., state, and foreign tax laws.

 

Unsettled Subscriptions and Investor Subscription Deposits – The unsettled subscriptions and investor subscription deposits consist of amounts received from potential investors that are expected to be settled in Class A shares of a series at an undetermined future date upon closing of the relevant offering.

 

Organizational and Offering Costs – The Administrator will pay all of the Company’s ordinary ongoing operating costs and expenses and manage all management services relating to the Company’s business, each series and the Artwork of each series in exchange for SPC Preferred shares as later defined in this Note.

 

Organizational and offering costs include all expenses relating to the formation of the Company and its series, the qualification of the series’ offerings, and the marketing and distribution of each series’ Class A shares, including, without limitation, expenses for printing and amending offering statements or supplementing offering circulars; mailing and distribution costs; telephones, internet, and other telecommunications costs; all advertising and marketing expenses; charges of experts and fees; expenses and taxes related to the series’ offerings; and qualification of the sale of Class A shares of a series under federal and state laws, including taxes and fees and accountants’ and attorneys’ fees. The Company did not pay any of these costs and is not required to reimburse the Administrator for any of these costs. Accordingly, these costs are not included in the Company’s consolidated financial statements.

 

F-93
 

 

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

Members’ Equity – Members’ equity for each series is comprised of different types of membership interests: Class A shares, Class B ordinary shares (“Class B shares”), a Class C ordinary share (“Class C share”), as well as SPC preferred shares (“SPC Preferred Shares”) and SPC ordinary shares (“SPC Ordinary shares”) of SPC:

 

Class A shares - The Class A shares of each series represent in the aggregate 100% of the members’ capital accounts of each such series and an 80% interest in the profits recognized upon any sale of the Artwork of such series, after deduction of all management fees and other expenses.

 

The authorized number of Class A shares for each series is limited to the primary offering number of shares plus: (i) the number of Class A shares which may be issued upon exchange of the SPC Preferred shares, plus (ii) shares which may be issued upon conversion of Class B shares. All Class A shares have certain limited voting and approval rights, including for the issuance of additional shares and removing members of the Board of Managers or the Administrator. The Board of Managers controls all other actions as stated in the Company’s amended and restated operating agreement.

 

Class B shares - The Class B shares of each series initially held by Masterworks Foundry, LLC (“Foundry”) are profit interests that represent a 20% interest in the profits recognized upon any sale of the Artwork of such series, after deduction of all management fees and other expenses. In addition, prior to a sale of the Artwork, Class B shares of series may be converted into Class A shares of such series with a value at the time of conversion equal to 20% of the increase in value of the Company’s issued and outstanding Class A and B shares. The authorized number of Class B shares is limited to the number of Class B shares set forth on the Consolidated Statement of Members’ Equity. The convertible Class B shares have no specified exercise date, exercise price, or expiration. Class B shares for any series have 100% of the voting rights prior to the issuance of Class A shares of such series and no voting rights after the issuance of Class A shares of such series.

 

Class C share - The Class C share of each series represents a special class of membership interests, which has no economic rights or obligations, other than so-called “kick-out” rights, meaning the holder has the right to remove, replace or reconstitute the Company’s Board of Managers. The Class C shares can only be issued to, transferred to, or held by, a Masterworks affiliate and there can only be one holder of Class C shares of all series of the Company at any point in time.

 

SPC Preferred shares - The SPC Preferred shares have a $20 per share liquidation preference over SPC Ordinary shares and are “non-participating”, meaning they do not entitle the holder to receive more than $20 per SPC Preferred share. The SPC Preferred shares entitle the holder to receive cash upon any sale of the Artwork held by the issuing segregated portfolio in an amount up to $20 per share before any payment is made in respect of the Class A shares. The SPC Preferred shares are exchangeable into Class A shares of the series of which the segregated portfolio holds the Artwork at an exchange rate of 1 for 1. If there is a sale of Artwork resulting in a net loss (i.e. holders of Class A shares in a series on a fully-diluted basis would receive a liquidating distribution of less than $20 per Class A share), the Administrator, as the holder of the SPC Preferred shares, would effectively receive up to $20 per SPC Preferred share in preference to any distribution made to Class A shareholders. If the Artwork sale results in a net profit (i.e. holders of Class A shares in a series on a fully-diluted basis would receive a liquidating distribution of more than $20 per Class A share), the Administrator would exchange its SPC Preferred shares into Class A shares prior to the liquidating distribution and would receive the same economics per Class A share as other Class A shareholders. The number of SPC Preferred shares shall be limited to the number of SPC Preferred shares which may be issued pursuant to a management service agreement signed with the Administrator (Note 2).

 

SPC Ordinary shares - The SPC Ordinary shares represent a 100% residual economic ownership interest in the Segregated Portfolio that owns the Artwork, after deduction of amounts payable in respect of the SPC Preferred shares (as defined below), if any. Each Series’ membership interest represented by SPC Ordinary shares is eliminated upon consolidation between each Series and its corresponding SPC.

 

Revenue Recognition – The Company does not plan to generate a material amount of revenue until the Artwork of any series is sold at some undetermined future date. At the time of sale, revenue will be recognized upon the transfer of the Artwork title to the buyer.

 

F-94
 

 

2. RELATED PARTY TRANSACTIONS

 

Management services are provided pursuant to a management services agreement among the Company, on behalf of each applicable series, Masterworks Cayman, SPC, on behalf of each applicable segregated portfolio, and the Administrator, which was entered into prior to the initial closing of the initial series offerings, and incorporates a “unitary” fee structure (the “Management Services Agreement”). This means the Administrator will pay all of the ordinary ongoing operating costs and expenses and manage all management services relating to the business, each series and the Artwork of each series in exchange for preferred equity interests in Masterworks Cayman, SPC (the “SPC Preferred shares”) issued at a rate of 1.5% of the total equity interests of each segregated portfolio of Masterworks Cayman, SPC outstanding, per annum, commencing on the earliest closing date on which the applicable series offering is fully subscribed and at least 95% of the subscription proceeds for such offering have been received by the Company and continuing until the sale of the Artwork of a series. The Company recognizes the management services fees expense at the time of issuance of the related SPC Preferred shares as the requisite service period is considered completed. Once earned, the SPC Preferred shares will be exchangeable for Class A shares of the series of which the segregated portfolio holds the Artwork at an exchange rate of 1 for 1. The SPC Preferred shares are recorded using the net asset value effective as of the applicable quarter-end in which the management services fee is due and payable. No management services fees are payable for the period prior to the closing of 95% of the applicable series offering.

 

The management services fee covers all ordinary operating costs of the Company and each series; however, the Administrator will charge the Company for any extraordinary costs and payments, including costs and payments associated with litigation, arbitration, or judicial proceedings; material or extraordinary transactions related to a merger, third-party tender offer, or other similar transaction and for selling the Artwork of each series. For any extraordinary costs incurred or payments made on behalf of the Company, the Company will show the expense on its statement of operations in the year of occurrence for the applicable series, as well as carry forward a due to related party liability on its balance sheet in perpetuity, until the Artwork is sold, and the resulting proceeds can be used to settle the liability to the Administrator. The Administrator may be removed from its role as Administrator if the holders of two-thirds (⅔) of the voting shares of all series of the Company voting as a single class vote to remove and replace the Administrator, which would result in termination of the Management Services Agreement.

 

Additionally, the Management Services Agreement also provides that the Administrator will pay the Company for the rights to commercialize the Artwork of each series for the duration of the operations of the Company. Each series receives de minimis royalty income from the Administrator by the end of each fiscal year.

 

All balances and transactions denoted as to or from “affiliate” on the accompanying consolidated balance sheet, statement of operations, and statement cash flows represent related party transactions.

 

3. FAIR VALUE MEASUREMENTS

 

Financial assets are recorded at fair value, which is defined as the price received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the reporting date.

 

The accounting guidance establishes a three-tier fair value hierarchy based on the inputs used in valuation:

 

Level 1: Quoted prices in active markets for identical assets or liabilities.
Level 2: Observable inputs other than quoted prices, including market data for similar assets or liabilities.
Level 3: Unobservable inputs based on management’s estimates, considering valuation risks.

 

Each series determines fair value using quoted prices, market data, or valuation techniques that prioritize observable inputs while considering counterparty credit risk.

 

If a series holds financial assets, the following table(s) present their fair value by hierarchy level (in thousands):

 

   December 31, 2025 
   Level 1   Level 2   Level 3   Total 
Assets                       
Money Market Funds  $373   $-   $-   $373 
                     
Total Assets  $373   $-   $-   $373 

 

F-95
 

 

4. ADMINISTRATOR SUMMARY FINANCIAL INFORMATION

 

The Company is not expected to maintain a material amount of cash and will be entirely dependent upon the Administrator to perform administrative services and to pay ordinary ongoing costs and expenses to maintain the Artwork and manage the Company’s operations. The table below summarizes selected unaudited financial information of the Administrator:

 

   December 31, 
   2025   2024 
Assets        
Cash, cash equivalents and restricted cash  $3,507,005   $17,190,905 
Investments in securities from affiliates   25,425,229    26,047,704 
Property and equipment, net   364,415    251,043 
Other assets   3,920,495    1,456,405 
Total assets  $33,217,144   $44,946,057 
           
Liabilities          
Current liabilities  $3,525,946   $11,384,165 
Long-term liabilities   -    - 
Total liabilities   3,525,946    11,384,165 
           
Member’s Equity   29,691,198    33,561,892 
Total member’s equity  $29,691,198   $33,561,892 

 

5. RISKS AND UNCERTAINTIES

 

The nature of the Company’s operations are limited in scope. The Company holds no material assets other than the Artworks beneficially owned by each series, has no employees, and has no debts or contractual obligations, other than a management services agreement pursuant to which the Administrator will provide services that are essential to the Company, such as storage, insurance, display, transport, SEC filings and compliance, and other normal operating services, and the Administrator will fund all of such costs and expenses. As a result of this relationship, the Company is dependent upon the Administrator and is totally reliant on the Administrator to manage its business.

 

The preparation of the consolidated financial statements requires the use of estimates by management. Although the Artwork of each series is carried at its cost basis, subject to possible impairment, Management must estimate the value of the Artwork to determine the expense associated with fees payable to the Administrator, which are payable in the form of SPC Preferred shares that are convertible to Class A shares, hence, representing membership interests in the Company. The value of Artwork is highly subjective and given that each artwork is unique, there is a risk that management’s estimates are materially incorrect, which would result in an understatement or overstatement of the Company’s expenses. The value of the Artwork of each series estimated by management has no impact on the number of SPC Preferred shares issued or Class A shares issuable upon conversion thereof.

 

The Company is subject to an exceptionally high level of concentration risk. The Artwork of any series can decline in value, become worthless or be difficult or impossible to liquidate due to economic factors, trends in the art market generally, trends relating to the genre of the artwork or trends relating to the market for works by the artist that produced the Artwork, as well as changes in the condition of the Artwork and other factors. In periods of global financial weakness and disruption in financial and capital markets, the art market tends to experience declines in transaction volume, making it extremely difficult to liquidate artwork during such periods at acceptable values or at all.

 

6. SUBSEQUENT EVENTS

 

Management has evaluated events and transactions that have occurred since December 31, 2025 and reflected their effects, if any, in these statements through April 13, 2026, the date the financial statements were available to be issued, and a summary of material events is set forth below.

 

The table below shows offerings, which have been qualified after the date of the financial statements through April 13, 2026:

 

Series  Underlying Asset 

Maximum

Offering Size

   Class A shares   Qualification Date
Series 523  Painting by Pat Steir  $287,000    14,350   3/3/2026
Series 524 

Sculpture by Simone Leigh

 

$

416,000

    

20,800

  

3/26/2026

Series 527  Painting by Banksy  $611,000    30,550   3/3/2026

Series 530

 

Painting by Yayoi Kusama

 

$

363,000

    

18,150

  

3/26/2026

 

F-96
 

 

Item 4.Exhibits

 

INDEX OF EXHIBITS

 

Exhibit No.   Description of Exhibit
     
2.1   Certificate of Formation (incorporated by reference to the copy thereof submitted as Exhibit 2.1 to the Company’s Form 1-A filed on August 10, 2023).*
2.2   Form of Amended and Restated Operating Agreement (incorporated by reference to the copy thereof submitted as Exhibit 2.2 to the Company’s Form 1-A filed on August 10, 2023).*
4.1   Form of Subscription Agreement (incorporated by reference to the copy thereof submitted as Exhibit 4.1 to the Company’s Form 1-A filed on August 10, 2023).*
6.1   Amended and Restated Memorandum and Articles of Association (incorporated by reference to the copy thereof submitted as Exhibit 6.1 to the Company’s Form 1-A filed on August 10, 2023).*
6.2   Form of Designation of SPC Ordinary Shares and SPC Preferred Shares (incorporated by reference to the copy thereof submitted as Exhibit 6.2 to the Company’s Form 1-A filed on August 10, 2023).*
6.3   Form of Management Services Agreement (incorporated by reference to the copy thereof submitted as Exhibit 6.3 to the Company’s Form 1-A filed on August 10, 2023).*
6.4   Form of Amended and Restated Financing, License and Sourcing Agreement (incorporated by reference to the copy thereof submitted as Exhibit 6.1 to the Company’s Form 1-U filed on February 9, 2024).*
6.5   Art Purchase Agreement for Series 376 (incorporated by reference to the copy thereof submitted as Exhibit 6.5 to the Company’s Form 1-A filed on August 10, 2023).*
6.7   Art Purchase Agreement for Series 380 (incorporated by reference to the copy thereof submitted as Exhibit 6.7 to the Company’s Form 1-A POS filed on August 29, 2023).*
6.8   Art Purchase Agreement for Series 381 (incorporated by reference to the copy thereof submitted as Exhibit 6.8 to the Company’s Form 1-A POS filed on August 29, 2023).*
6.9   Art Purchase Agreement for Series 383 (incorporated by reference to the copy thereof submitted as Exhibit 6.9 to the Company’s Form 1-A POS filed on September 11, 2023).*
6.10   Art Purchase Agreement for Series 326 (incorporated by reference to the copy thereof submitted as Exhibit 6.10 to the Company’s Form 1-A POS filed on September 22, 2023).*
6.11   Art Purchase Agreement for Series 385 (incorporated by reference to the copy thereof submitted as Exhibit 6.11 to the Company’s Form 1-A POS filed on September 22, 2023).*
6.12   Art Purchase Agreement for Series 393 (incorporated by reference to the copy thereof submitted as Exhibit 6.12 to the Company’s Form 1-A POS filed on September 22, 2023).*
6.13   Art Purchase Agreement for Series 391 (incorporated by reference to the copy thereof submitted as Exhibit 6.13 to the Company’s Form 1-A POS filed on October 6, 2023).*
6.14   Art Purchase Agreement for Series 403 (incorporated by reference to the copy thereof submitted as Exhibit 6.14 to the Company’s Form 1-A POS filed on October 6, 2023).*
6.15   Art Purchase Agreement for Series 404 (incorporated by reference to the copy thereof submitted as Exhibit 6.15 to the Company’s Form 1-A POS filed on October 6, 2023).*
6.16   Art Purchase Agreement for Series 405 (incorporated by reference to the copy thereof submitted as Exhibit 6.16 to the Company’s Form 1-A POS filed on October 6, 2023).*
6.17   Art Purchase Agreement for Series 387 (incorporated by reference to the copy thereof submitted as Exhibit 6.17 to the Company’s Form 1-A POS filed on November 13, 2023).*
6.18   Art Purchase Agreement for Series 389 (incorporated by reference to the copy thereof submitted as Exhibit 6.18 to the Company’s Form 1-A POS filed on November 13, 2023).*
6.19   Art Purchase Agreement for Series 395 (incorporated by reference to the copy thereof submitted as Exhibit 6.19 to the Company’s Form 1-A POS filed on November 13, 2023).*
6.20   Art Purchase Agreement for Series 407 (incorporated by reference to the copy thereof submitted as Exhibit 6.20 to the Company’s Form 1-A POS filed on November 13, 2023).*
6.21   Art Purchase Agreement for Series 412 (incorporated by reference to the copy thereof submitted as Exhibit 6.21 to the Company’s Form 1-A POS filed on November 13, 2023).*
6.22   Art Purchase Agreement for Series 425 (incorporated by reference to the copy thereof submitted as Exhibit 6.22 to the Company’s Form 1-A POS filed on January 9, 2024).*
6.23   Art Purchase Agreement for Series 419 (incorporated by reference to the copy thereof submitted as Exhibit 6.23 to the Company’s Form 1-A POS filed on November 13, 2023).*
6.24   Art Purchase Agreement for Series 424 (incorporated by reference to the copy thereof submitted as Exhibit 6.24 to the Company’s Form 1-A POS filed on November 22, 2023).*

 

14
 

 

6.25   Art Purchase Agreement for Series 392 (incorporated by reference to the copy thereof submitted as Exhibit 6.25 to the Company’s Form 1-A POS filed on December 8, 2023).*
6.26   Art Purchase Agreement for Series 416 (incorporated by reference to the copy thereof submitted as Exhibit 6.26 to the Company’s Form 1-A POS filed on December 8, 2023).*
6.27   Art Purchase Agreement for Series 422 (incorporated by reference to the copy thereof submitted as Exhibit 6.27 to the Company’s Form 1-A POS filed on January 17, 2024).*
6.28   Art Purchase Agreement for Series 426 (incorporated by reference to the copy thereof submitted as Exhibit 6.28 to the Company’s Form 1-A POS filed on February 8, 2024).*
6.29   Art Purchase Agreement for Series 427 (incorporated by reference to the copy thereof submitted as Exhibit 6.29 to the Company’s Form 1-A POS filed on February 8, 2024).*
6.30   Art Purchase Agreement for Series 418 (incorporated by reference to the copy thereof submitted as Exhibit 6.30 to the Company’s Form 1-A POS filed on March 1, 2024).*
6.31   Art Purchase Agreement for Series 428 (incorporated by reference to the copy thereof submitted as Exhibit 6.31 to the Company’s Form 1-A POS filed on March 1, 2024).*
6.32   Art Purchase Agreement for Series 433 (incorporated by reference to the copy thereof submitted as Exhibit 6.32 to the Company’s Form 1-A POS filed on March 12, 2024).*
6.33   Art Purchase Agreement for Series 434 (incorporated by reference to the copy thereof submitted as Exhibit 6.33 to the Company’s Form 1-A POS filed on March 12, 2024).*
6.34   Art Purchase Agreement for Series 435 (incorporated by reference to the copy thereof submitted as Exhibit 6.34 to the Company’s Form 1-A POS filed on March 12, 2024).*
6.35   Art Purchase Agreement for Series 437 (incorporated by reference to the copy thereof submitted as Exhibit 6.35 to the Company’s Form 1-A POS filed on March 26, 2024).*
6.36   Art Purchase Agreement for Series 440 (incorporated by reference to the copy thereof submitted as Exhibit 6.36 to the Company’s Form 1-A POS filed on March 26, 2024).*
6.37   Art Purchase Agreement for Series 356 (incorporated by reference to the copy thereof submitted as Exhibit 6.37 to the Company’s Form 1-A POS filed on April 26, 2024).*
6.38   Art Purchase Agreement for Series 361 (incorporated by reference to the copy thereof submitted as Exhibit 6.38 to the Company’s Form 1-A POS filed on April 26, 2024).*
6.39   Art Purchase Agreement for Series 363 (incorporated by reference to the copy thereof submitted as Exhibit 6.39 to the Company’s Form 1-A POS filed on May 23, 2024).*
6.40   Art Purchase Agreement for Series 366 (incorporated by reference to the copy thereof submitted as Exhibit 6.40 to the Company’s Form 1-A POS filed on May 23, 2024).*
6.41   Art Purchase Agreement for Series 367 (incorporated by reference to the copy thereof submitted as Exhibit 6.41 to the Company’s Form 1-A POS filed on May 23, 2024).*
6.42   Art Purchase Agreement for Series 368 (incorporated by reference to the copy thereof submitted as Exhibit 6.42 to the Company’s Form 1-A POS filed on May 23, 2024).*
6.43   Art Purchase Agreement for Series 448 (incorporated by reference to the copy thereof submitted as Exhibit 6.43 to the Company’s Form 1-A POS filed on August 7, 2024).*
6.44   Art Purchase Agreement for Series 450 (incorporated by reference to the copy thereof submitted as Exhibit 6.44 to the Company’s Form 1-A POS filed on September 13, 2024).*
6.45   Art Purchase Agreement for Series 454 (incorporated by reference to the copy thereof submitted as Exhibit 6.45 to the Company’s Form 1-A POS filed on October 8, 2024).*
6.46   Art Purchase Agreement for Series 455 (incorporated by reference to the copy thereof submitted as Exhibit 6.46 to the Company’s Form 1-A POS filed on October 22, 2024).*
6.47   Art Purchase Agreement for Series 457 (incorporated by reference to the copy thereof submitted as Exhibit 6.47 to the Company’s Form 1-A POS filed on November 26, 2024).*
6.48   Art Purchase Agreement for Series 458 (incorporated by reference to the copy thereof submitted as Exhibit 6.48 to the Company’s Form 1-A POS filed on November 26, 2024).*
6.49   Art Purchase Agreement for Series 459 (incorporated by reference to the copy thereof submitted as Exhibit 6.49 to the Company’s Form 1-A POS filed on November 26, 2024).*
6.50   Art Purchase Agreement for Series 460 (incorporated by reference to the copy thereof submitted as Exhibit 6.50 to the Company’s Form 1-A POS filed on November 26, 2024).*
6.51   Art Purchase Agreement for Series 472 (incorporated by reference to the copy thereof submitted as Exhibit 6.51 to the Company’s Form 1-A POS filed on February 25, 2025).*
6.52   Art Purchase Agreement for Series 473 (incorporated by reference to the copy thereof submitted as Exhibit 6.52 to the Company’s Form 1-A POS filed on February 25, 2025).*
6.53   Art Purchase Agreement for Series 477 (incorporated by reference to the copy thereof submitted as Exhibit 6.53 to the Company’s Form 1-A POS filed on March 13, 2025).*
6.54   Art Purchase Agreement for Series 480 (incorporated by reference to the copy thereof submitted as Exhibit 6.54 to the Company’s Form 1-A POS filed on June 2, 2025).*
6.55   Art Purchase Agreement for Series 496 (incorporated by reference to the copy thereof submitted as Exhibit 6.55 to the Company’s Form 1-A POS filed on June 2, 2025).*
6.56   Art Purchase Agreement for Series 500 (incorporated by reference to the copy thereof submitted as Exhibit 6.56 to the Company’s Form 1-A POS filed on July 3, 2025).*
6.57   Art Purchase Agreement for Series 502 (incorporated by reference to the copy thereof submitted as Exhibit 6.57 to the Company’s Form 1-A POS filed on August 7, 2025).*
6.58   Art Purchase Agreement for Series 503 (incorporated by reference to the copy thereof submitted as Exhibit 6.58 to the Company’s Form 1-A POS filed on August 7, 2025).*
6.59   Art Purchase Agreement for Series 516 (incorporated by reference to the copy thereof submitted as Exhibit 6.59 to the Company’s Form 1-A POS filed on November 3, 2025).*

 

* Filed Previously

 

15
 

 

SIGNATURES

 

Pursuant to the requirements of Regulation A, the issuer has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  Masterworks Vault 4, LLC
     
  By: /s/ Joshua B. Goldstein
  Name: Joshua B. Goldstein
  Title: General Counsel & Secretary

 

Pursuant to the requirements of Regulation A, this Report has been signed below by the following persons on behalf of the issuer in the capacities and on the dates indicated.

 

Signature   Title   Date
         
/s/ Nigel S. Glenday   Chief Executive Officer   April 13, 2026
Nigel S. Glenday   (Principal Executive Officer)    
         
/s/ Nigel S. Glenday   Chief Financial Officer (Principal Financial Officer   April 13, 2026
Nigel S. Glenday   and Principal Accounting Officer) and Member of Board of Managers    
         
/s/ Joshua B. Goldstein   Member of the Board of Managers   April 13, 2026
Joshua B. Goldstein        

 

16